Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1989-01-11 (37 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: TOULON (83000), Var
LES PINS PENCHES : revenue, balance sheet and financial ratios
LES PINS PENCHES is a French company
founded 37 years ago,
specialized in the sector Restauration traditionnelle.
Based in TOULON (83000),
this company of category PME
shows in 2022 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES PINS PENCHES (SIREN 349346890)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 582 623 €
N/C
N/C
N/C
N/C
2 338 787 €
2 259 654 €
Net income
69 587 €
33 008 €
13 667 €
22 951 €
11 505 €
49 379 €
34 966 €
25 027 €
54 432 €
EBITDA
N/C
N/C
160 405 €
N/C
N/C
N/C
N/C
232 946 €
310 994 €
Net margin
N/C
N/C
0.9%
N/C
N/C
N/C
N/C
1.1%
2.4%
Revenue and income statement
In 2024, LES PINS PENCHES generates positive net income of 70 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 54 k€ -> 70 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
69 587 €
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 71%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
70.924%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
42.054%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
204.26
198.239
121.654
86.635
231.334
209.882
151.634
126.517
70.924
Financial autonomy
19.829
15.88
18.528
25.818
20.863
23.219
25.795
27.343
42.054
Repayment capacity
3.044
4.432
None
None
None
None
8.169
None
None
Cash flow / Revenue
9.367%
5.448%
None%
None%
None%
None%
5.087%
None%
None%
Sector positioning
Debt ratio
70.922024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average-11 pts over 3 years
In 2024, the debt ratio of LES PINS PENCHES (70.92) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
42.05%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Good+18 pts over 3 years
In 2024, the financial autonomy of LES PINS PENCHES (42.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
8.17 years2022
2022
Q1: -0.57 years
Med: 0.5 years
Q3: 3.45 years
Average
In 2022, the repayment capacity of LES PINS PENCHES (8.17) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 272.74. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
272.738
Liquidity indicators evolution LES PINS PENCHES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
168.843
133.409
121.109
132.053
250.471
232.65
218.491
209.609
272.738
Interest coverage
2.887
13.679
None
None
None
None
7.578
None
None
Sector positioning
Liquidity ratio
272.742024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Excellent+11 pts over 3 years
In 2024, the liquidity ratio of LES PINS PENCHES (272.74) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
7.58x2022
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Excellent
In 2022, the interest coverage of LES PINS PENCHES (7.6x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
0 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
0 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
0 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR and payment terms evolution LES PINS PENCHES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
569 953 €
752 341 €
0 €
0 €
0 €
0 €
793 986 €
0 €
0 €
Inventory turnover (days)
10
13
0
0
0
0
43
0
0
Customer payment term (days)
39
53
0
0
0
0
132
0
0
Supplier payment term (days)
53
83
0
0
0
0
51
0
0
Positioning of LES PINS PENCHES in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LES PINS PENCHES is estimated at
483 915 €
(range 241 503€ - 1 095 771€).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2024
698 transactions
241k€483k€1095k€
483 915 €Range: 241 503€ - 1 095 771€
NAF 5 année 2024
Valuation method used
Net Income Multiple
69 587 €
×
7.0x
=483 915 €
Range: 241 504€ - 1 095 772€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 698 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Restauration traditionnelle)
Compare LES PINS PENCHES with other companies in the same sector:
The revenue of LES PINS PENCHES in 2022 is 1.6 M€.
Is LES PINS PENCHES profitable?
Yes, LES PINS PENCHES generated a net profit of 70 k€ in 2024.
Where is the headquarters of LES PINS PENCHES ?
The headquarters of LES PINS PENCHES is located in TOULON (83000), in the department Var.
Where to find the tax return of LES PINS PENCHES ?
The tax return of LES PINS PENCHES is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does LES PINS PENCHES operate?
LES PINS PENCHES operates in the sector Restauration traditionnelle (NAF code 56.10A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart