Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-05-27 (20 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: CROISSY-BEAUBOURG (77183), Seine-et-Marne
LOGISTOCK : revenue, balance sheet and financial ratios
LOGISTOCK is a French company
founded 20 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in CROISSY-BEAUBOURG (77183),
this company of category PME
shows in 2019 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2021, LOGISTOCK generates positive net income of 9 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2012-2021: 8 k€ -> 9 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 634 €
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 282%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
282.241%
Financial autonomy (2021)
?
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
3.75%
Asset age ratio (2021)
?
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
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Debt ratio
0.0
24.195
25.797
50.472
0.0
0.0
9.261
120.409
391.195
282.241
Financial autonomy
9.176
12.716
11.815
2.446
4.539
5.333
8.847
6.888
2.994
3.75
Repayment capacity
0.0
-0.002
0.058
0.0
0.0
0.0
0.0
-1.492
None
None
Cash flow / Revenue
0.353%
-0.839%
0.247%
-1.985%
1.835%
0.369%
-15.435%
-5.709%
None%
None%
Sector positioning
Debt ratio
282.242021
2019
2020
2021
Q1: 0.0
Med: 14.3
Q3: 98.08
Watch
In 2021, the debt ratio of LOGISTOCK (282.24) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
3.75%2021
2019
2020
2021
Q1: 11.02%
Med: 33.01%
Q3: 62.76%
Average
In 2021, the financial autonomy of LOGISTOCK (3.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-1.49 years2019
2019
Q1: 0.0 years
Med: 0.1 years
Q3: 1.96 years
Excellent
In 2019, the repayment capacity of LOGISTOCK (-1.49) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 114.02. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
114.017
Liquidity indicators evolution LOGISTOCK
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
106.214
114.339
113.301
102.463
104.726
104.626
107.52
115.218
113.84
114.017
Interest coverage
0.013
24.991
7.282
0.0
25.072
1.637
0.0
-0.207
None
None
Sector positioning
Liquidity ratio
114.022021
2019
2020
2021
Q1: 106.55
Med: 167.18
Q3: 311.82
Average
In 2021, the liquidity ratio of LOGISTOCK (114.02) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-0.21x2019
2019
Q1: 0.0x
Med: 0.27x
Q3: 3.28x
Average
In 2019, the interest coverage of LOGISTOCK (-0.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 LOGISTOCK
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Operating WCR
511 437 €
147 782 €
313 011 €
1 096 706 €
1 128 488 €
1 009 228 €
651 172 €
943 428 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
40
56
68
149
204
180
144
261
0
0
Supplier payment term (days)
130
21
76
383
378
368
226
425
0
0
Positioning of LOGISTOCK in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of LOGISTOCK is estimated at
10 310 €
(range 3 749€ - 38 595€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2021
77 tx
3k€10k€38k€
10 310 €Range: 3 749€ - 38 595€
NAF 5 all-time
Valuation method used
Net Income Multiple
8 634 €
×
1.2x
=10 310 €
Range: 3 749€ - 38 596€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare LOGISTOCK with other companies in the same sector:
Yes, LOGISTOCK generated a net profit of 9 k€ in 2021.
Where is the headquarters of LOGISTOCK ?
The headquarters of LOGISTOCK is located in CROISSY-BEAUBOURG (77183), in the department Seine-et-Marne.
Where to find the tax return of LOGISTOCK ?
The tax return of LOGISTOCK 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 LOGISTOCK operate?
LOGISTOCK operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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