MANOIR DE LA POTERIE : revenue, balance sheet and financial ratios
MANOIR DE LA POTERIE is a French company
founded 26 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in CRICQUEBŒUF (14113),
this company of category PME
shows in 2022 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MANOIR DE LA POTERIE (SIREN 428881916)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
2 147 153 €
1 541 319 €
1 382 597 €
1 950 497 €
1 820 742 €
1 705 700 €
1 603 295 €
Net income
63 024 €
182 838 €
200 488 €
67 668 €
130 070 €
97 239 €
80 058 €
71 476 €
EBITDA
N/C
283 513 €
216 037 €
133 584 €
199 382 €
144 616 €
83 579 €
16 388 €
Net margin
N/C
8.5%
13.0%
4.9%
6.7%
5.3%
4.7%
4.5%
Revenue and income statement
In 2023, MANOIR DE LA POTERIE generates positive net income of 63 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 71 k€ -> 63 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
63 024 €
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. 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 (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
37.588%
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
42.204%
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 MANOIR DE LA POTERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
84.008
6.001
3.096
9.319
24.307
33.357
34.537
37.588
Financial autonomy
29.615
58.895
57.941
48.749
36.933
36.831
37.364
42.204
Repayment capacity
7.364
0.408
0.132
0.249
0.599
0.494
0.666
None
Cash flow / Revenue
3.13%
4.486%
6.263%
8.013%
8.385%
15.372%
10.275%
None%
Sector positioning
Debt ratio
37.592023
2021
2022
2023
Q1: 0.0
Med: 33.71
Q3: 146.15
Average+6 pts over 3 years
In 2023, the debt ratio of MANOIR DE LA POTERIE (37.59) 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
42.2%2023
2021
2022
2023
Q1: 2.11%
Med: 29.94%
Q3: 58.38%
Good
In 2023, the financial autonomy of MANOIR DE LA POTERIE (42.2%) 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
0.67 years2022
2021
2022
Q1: -0.0 years
Med: 1.33 years
Q3: 5.31 years
Good-12 pts over 2 years
In 2022, the repayment capacity of MANOIR DE LA POTERIE (0.67) 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 156.59. 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
156.586
Liquidity indicators evolution MANOIR DE LA POTERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
62.688
189.141
171.487
132.408
99.598
128.824
133.18
156.586
Interest coverage
17.665
2.511
0.81
0.0
0.0
0.0
0.0
None
Sector positioning
Liquidity ratio
156.592023
2021
2022
2023
Q1: 72.95
Med: 167.91
Q3: 344.4
Average+10 pts over 3 years
In 2023, the liquidity ratio of MANOIR DE LA POTERIE (156.59) 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
0.0x2022
2021
2022
Q1: 0.0x
Med: 1.51x
Q3: 7.64x
Average-15 pts over 2 years
In 2022, the interest coverage of MANOIR DE LA POTERIE (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.
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 MANOIR DE LA POTERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
115 357 €
170 075 €
98 848 €
92 532 €
-41 920 €
-85 559 €
-87 003 €
0 €
Inventory turnover (days)
9
10
6
6
7
6
5
0
Customer payment term (days)
18
13
7
10
1
11
8
0
Supplier payment term (days)
146
37
44
45
37
60
47
0
Positioning of MANOIR DE LA POTERIE in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 108 transactions of similar company sales
in 2023,
the value of MANOIR DE LA POTERIE is estimated at
278 738 €
(range 120 721€ - 477 686€).
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
108 transactions
120k€278k€477k€
278 738 €Range: 120 721€ - 477 686€
NAF 5 année 2023
Valuation method used
Net Income Multiple
63 024 €
×
4.4x
=278 739 €
Range: 120 722€ - 477 686€
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 108 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 (Hôtels et hébergement similaire )
Compare MANOIR DE LA POTERIE with other companies in the same sector:
Frequently asked questions about MANOIR DE LA POTERIE
What is the revenue of MANOIR DE LA POTERIE ?
The revenue of MANOIR DE LA POTERIE in 2022 is 2.1 M€.
Is MANOIR DE LA POTERIE profitable?
Yes, MANOIR DE LA POTERIE generated a net profit of 63 k€ in 2023.
Where is the headquarters of MANOIR DE LA POTERIE ?
The headquarters of MANOIR DE LA POTERIE is located in CRICQUEBŒUF (14113), in the department Calvados.
Where to find the tax return of MANOIR DE LA POTERIE ?
The tax return of MANOIR DE LA POTERIE 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 MANOIR DE LA POTERIE operate?
MANOIR DE LA POTERIE operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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