MEMPHIS HERON PARC : revenue, balance sheet and financial ratios
MEMPHIS HERON PARC is a French company
founded 15 years ago,
specialized in the sector Restauration traditionnelle.
Based in SAINT-AUNES (34130),
this company of category PME
shows in 2017 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEMPHIS HERON PARC (SIREN 523454148)
Indicator
2024
2023
2021
2020
2017
2016
Revenue
N/C
N/C
N/C
N/C
1 685 541 €
1 686 161 €
Net income
110 837 €
179 769 €
137 117 €
30 676 €
87 580 €
119 388 €
EBITDA
N/C
N/C
N/C
N/C
264 322 €
246 523 €
Net margin
N/C
N/C
N/C
N/C
5.2%
7.1%
Revenue and income statement
In 2024, MEMPHIS HERON PARC generates positive net income of 111 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 119 k€ -> 111 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
110 837 €
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 211%. 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 22%. The balance between equity and debt is satisfactory.
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
211.482%
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
21.935%
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
2020
2021
2023
2024
Debt ratio
8.705
0.0
178.399
109.463
58.162
211.482
Financial autonomy
77.275
66.879
29.626
36.483
48.908
21.935
Repayment capacity
0.605
0.0
None
None
None
None
Cash flow / Revenue
7.622%
8.056%
None%
None%
None%
None%
Sector positioning
Debt ratio
211.482024
2021
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average+13 pts over 3 years
In 2024, the debt ratio of MEMPHIS HERON PARC (211.48) 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
21.93%2024
2021
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Average-12 pts over 3 years
In 2024, the financial autonomy of MEMPHIS HERON PARC (21.9%) 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 218.44. 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
218.438
Liquidity indicators evolution MEMPHIS HERON PARC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
2021
2023
2024
Liquidity ratio
529.061
266.683
497.18
383.712
355.931
218.438
Interest coverage
1.779
0.557
None
None
None
None
Sector positioning
Liquidity ratio
218.442024
2021
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Good-7 pts over 3 years
In 2024, the liquidity ratio of MEMPHIS HERON PARC (218.44) 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.
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 MEMPHIS HERON PARC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2023
2024
Operating WCR
461 452 €
336 670 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
3
3
0
0
0
0
Customer payment term (days)
0
7
0
0
0
0
Supplier payment term (days)
38
39
0
0
0
0
Positioning of MEMPHIS HERON PARC in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of MEMPHIS HERON PARC is estimated at
770 771 €
(range 384 663€ - 1 745 327€).
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
384k€770k€1745k€
770 771 €Range: 384 663€ - 1 745 327€
NAF 5 année 2024
Valuation method used
Net Income Multiple
110 837 €
×
7.0x
=770 772 €
Range: 384 663€ - 1 745 327€
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 MEMPHIS HERON PARC with other companies in the same sector:
Frequently asked questions about MEMPHIS HERON PARC
What is the revenue of MEMPHIS HERON PARC ?
The revenue of MEMPHIS HERON PARC in 2017 is 1.7 M€.
Is MEMPHIS HERON PARC profitable?
Yes, MEMPHIS HERON PARC generated a net profit of 111 k€ in 2024.
Where is the headquarters of MEMPHIS HERON PARC ?
The headquarters of MEMPHIS HERON PARC is located in SAINT-AUNES (34130), in the department Herault.
Where to find the tax return of MEMPHIS HERON PARC ?
The tax return of MEMPHIS HERON PARC 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 MEMPHIS HERON PARC operate?
MEMPHIS HERON PARC 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