Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-11-07 (22 years)Status: ActiveBusiness sector: Enseignement primaireLocation: PARIS (75008), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
L.P.C.R LE PETIT COURS DU ROCHER : revenue, balance sheet and financial ratios
L.P.C.R LE PETIT COURS DU ROCHER is a French company
founded 22 years ago,
specialized in the sector Enseignement primaire.
Based in PARIS (75008),
this company of category PME
shows in 2019 a revenue of 832 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L.P.C.R LE PETIT COURS DU ROCHER (SIREN 450742929)
Indicator
2019
2018
Revenue
831 576 €
N/C
Net income
91 253 €
88 080 €
EBITDA
112 761 €
N/C
Net margin
11.0%
N/C
Revenue and income statement
In 2019, L.P.C.R LE PETIT COURS DU ROCHER achieves revenue of 832 k€. After deducting consumption (51 k€), gross margin stands at 780 k€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 113 k€, representing 13.6% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 91 k€, i.e. 11.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
831 576 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
780 456 €
EBITDA (2019)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
112 761 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
110 096 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
91 253 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
13.6%
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 1%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 81%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 11.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.459%
Financial autonomy (2019)
?
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
80.695%
Cash flow / Revenue (2019)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
11.87%
Repayment capacity (2019)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.0
Asset age ratio (2019)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution L.P.C.R LE PETIT COURS DU ROCHER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
Debt ratio
6.686
1.459
Financial autonomy
73.246
80.695
Repayment capacity
None
0.0
Cash flow / Revenue
None%
11.87%
Sector positioning
Debt ratio
1.462019
2018
2019
Q1: -34.57
Med: 8.11
Q3: 72.52
Good+6 pts over 2 years
In 2019, the debt ratio of L.P.C.R LE PETIT COURS DU... (1.46) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
80.69%2019
2018
2019
Q1: 4.87%
Med: 20.86%
Q3: 53.23%
Excellent
In 2019, the financial autonomy of L.P.C.R LE PETIT COURS DU... (80.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2019
2019
Q1: -0.65 years
Med: 0.0 years
Q3: 0.73 years
Good
In 2019, the repayment capacity of L.P.C.R LE PETIT COURS DU... (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 285.50. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
285.498
Interest coverage (2019)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.0
Liquidity indicators evolution L.P.C.R LE PETIT COURS DU ROCHER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
Liquidity ratio
212.923
285.498
Interest coverage
None
0.0
Sector positioning
Liquidity ratio
285.52019
2018
2019
Q1: 79.21
Med: 186.11
Q3: 367.41
Good+8 pts over 2 years
In 2019, the liquidity ratio of L.P.C.R LE PETIT COURS DU... (285.50) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2019
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.93x
Average
In 2019, the interest coverage of L.P.C.R LE PETIT COURS DU... (0.0x) 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. Average customer payment term: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. Favorable situation: supplier credit is longer than customer credit by 8 days. WCR is negative (-24 days): operations structurally generate cash.
Operating WCR (2019)
?
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
-56 190 €
Customer credit (2019)
?
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
3 j
Supplier credit (2019)
?
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
11 j
Inventory turnover (2019)
?
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 in days of revenue (2019)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
-24 j
WCR and payment terms evolution L.P.C.R LE PETIT COURS DU ROCHER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
Operating WCR
0 €
-56 190 €
Inventory turnover (days)
0
0
Customer payment term (days)
0
3
Supplier payment term (days)
0
11
Positioning of L.P.C.R LE PETIT COURS DU ROCHER in its sector
Comparison with sector Enseignement primaire
Valuation estimate
Based on 56 transactions of similar company sales
in 2019,
the value of L.P.C.R LE PETIT COURS DU ROCHER is estimated at
289 162 €
(range 107 509€ - 964 794€).
With an EBITDA of 112 761€, the sector multiple of 2.8x is applied.
The price/revenue ratio is 0.29x
(conservative valuation).
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 value2019
56 tx
107k€289k€964k€
289 162 €Range: 107 509€ - 964 794€
Section année 2019
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
112 761 €×2.8x
Estimation312 937 €
112 620€ - 1 022 632€
Revenue Multiple30%
831 576 €×0.29x
Estimation245 016 €
129 193€ - 500 707€
Net Income Multiple20%
91 253 €×3.2x
Estimation295 947 €
62 211€ - 1 516 334€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 56 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 (Enseignement primaire)
Compare L.P.C.R LE PETIT COURS DU ROCHER with other companies in the same sector:
Frequently asked questions about L.P.C.R LE PETIT COURS DU ROCHER
What is the revenue of L.P.C.R LE PETIT COURS DU ROCHER ?
The revenue of L.P.C.R LE PETIT COURS DU ROCHER in 2019 is 832 k€.
Is L.P.C.R LE PETIT COURS DU ROCHER profitable?
Yes, L.P.C.R LE PETIT COURS DU ROCHER generated a net profit of 91 k€ in 2019.
Where is the headquarters of L.P.C.R LE PETIT COURS DU ROCHER ?
The headquarters of L.P.C.R LE PETIT COURS DU ROCHER is located in PARIS (75008), in the department Paris.
Where to find the tax return of L.P.C.R LE PETIT COURS DU ROCHER ?
The tax return of L.P.C.R LE PETIT COURS DU ROCHER 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 L.P.C.R LE PETIT COURS DU ROCHER operate?
L.P.C.R LE PETIT COURS DU ROCHER operates in the sector Enseignement primaire (NAF code 85.20Z). 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