Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-01-01 (19 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: LECTOURE (32700), Gers
MAGASIN PATRICK SALLES : revenue, balance sheet and financial ratios
MAGASIN PATRICK SALLES is a French company
founded 19 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in LECTOURE (32700),
this company of category PME
shows in 2019 a revenue of 4.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAGASIN PATRICK SALLES (SIREN 499024818)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
N/C
4 804 524 €
4 128 170 €
N/C
N/C
N/C
Net income
218 938 €
235 740 €
240 231 €
137 416 €
94 916 €
79 388 €
17 710 €
19 880 €
-157 650 €
EBITDA
N/C
N/C
N/C
N/C
120 007 €
100 651 €
N/C
N/C
N/C
Net margin
N/C
N/C
N/C
N/C
2.0%
1.9%
N/C
N/C
N/C
Revenue and income statement
In 2023, MAGASIN PATRICK SALLES generates positive net income of 219 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
218 938 €
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 45%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
45.231%
Financial autonomy (2023)
?
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
32.034%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution MAGASIN PATRICK SALLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
603.62
487.327
309.716
182.612
210.182
71.225
43.942
45.231
Financial autonomy
6.311
7.447
7.771
11.181
14.987
16.429
28.057
33.06
32.034
Repayment capacity
None
None
None
6.468
5.318
None
None
None
None
Cash flow / Revenue
None%
None%
None%
2.641%
2.301%
None%
None%
None%
None%
Sector positioning
Debt ratio
45.232023
2021
2022
2023
Q1: 10.63
Med: 42.48
Q3: 120.15
Average
In 2023, the debt ratio of MAGASIN PATRICK SALLES (45.23) 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
32.03%2023
2021
2022
2023
Q1: 18.62%
Med: 35.43%
Q3: 55.35%
Average+6 pts over 3 years
In 2023, the financial autonomy of MAGASIN PATRICK SALLES (32.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 166.23. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
166.226
Liquidity indicators evolution MAGASIN PATRICK SALLES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
198.786
191.248
170.091
173.66
163.402
194.89
183.219
182.015
166.226
Interest coverage
None
None
None
20.848
18.303
None
None
None
None
Sector positioning
Liquidity ratio
166.232023
2021
2022
2023
Q1: 164.99
Med: 226.66
Q3: 333.81
Average-7 pts over 3 years
In 2023, the liquidity ratio of MAGASIN PATRICK SALLES (166.23) 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.
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 MAGASIN PATRICK SALLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
0 €
1 753 069 €
1 771 284 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
142
131
0
0
0
0
Customer payment term (days)
0
0
0
12
9
0
0
0
0
Supplier payment term (days)
0
0
0
87
81
0
0
0
0
Positioning of MAGASIN PATRICK SALLES in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Based on 137 transactions of similar company sales
(all years),
the value of MAGASIN PATRICK SALLES is estimated at
563 511 €
(range 336 314€ - 1 473 337€).
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 value2023
137 transactions
336k€563k€1473k€
563 511 €Range: 336 314€ - 1 473 337€
NAF 5 all-time
Valuation method used
Net Income Multiple
218 938 €
×
2.6x
=563 512 €
Range: 336 315€ - 1 473 338€
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 137 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 (Commerce et réparation de motocycles)
Compare MAGASIN PATRICK SALLES with other companies in the same sector:
Frequently asked questions about MAGASIN PATRICK SALLES
What is the revenue of MAGASIN PATRICK SALLES ?
The revenue of MAGASIN PATRICK SALLES in 2019 is 4.8 M€.
Is MAGASIN PATRICK SALLES profitable?
Yes, MAGASIN PATRICK SALLES generated a net profit of 219 k€ in 2023.
Where is the headquarters of MAGASIN PATRICK SALLES ?
The headquarters of MAGASIN PATRICK SALLES is located in LECTOURE (32700), in the department Gers.
Where to find the tax return of MAGASIN PATRICK SALLES ?
The tax return of MAGASIN PATRICK SALLES 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 MAGASIN PATRICK SALLES operate?
MAGASIN PATRICK SALLES operates in the sector Commerce et réparation de motocycles (NAF code 45.40Z). 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