Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-10-15 (15 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: BREHEMONT (37130), Indre-et-Loire
MONSIEUR PINGOUIN : revenue, balance sheet and financial ratios
MONSIEUR PINGOUIN is a French company
founded 15 years ago,
specialized in the sector Activités des agences de voyage.
Based in BREHEMONT (37130),
this company of category PME
shows in 2022 a revenue of 947 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MONSIEUR PINGOUIN (SIREN 524959202)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
946 601 €
N/C
226 992 €
784 084 €
678 684 €
462 072 €
359 007 €
Net income
24 851 €
21 478 €
20 532 €
437 €
14 071 €
12 615 €
13 091 €
6 889 €
EBITDA
N/C
13 533 €
N/C
22 907 €
33 256 €
25 012 €
33 140 €
11 039 €
Net margin
N/C
2.3%
N/C
0.2%
1.8%
1.9%
2.8%
1.9%
Revenue and income statement
In 2023, MONSIEUR PINGOUIN generates positive net income of 25 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 7 k€ -> 25 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
24 851 €
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 33%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 25%. 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
32.908%
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
25.341%
Asset age ratio (2023)
?
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
2018
2019
2020
2021
2022
2023
Debt ratio
29.969
31.943
22.395
12.955
10.665
18.383
19.573
32.908
Financial autonomy
52.875
44.576
50.052
40.23
39.729
37.093
22.566
25.341
Repayment capacity
1.744
0.927
1.021
0.529
0.619
None
1.79
None
Cash flow / Revenue
3.763%
6.841%
3.373%
3.698%
7.611%
None%
1.858%
None%
Sector positioning
Debt ratio
32.912023
2021
2022
2023
Q1: 0.15
Med: 18.96
Q3: 60.13
Average+8 pts over 3 years
In 2023, the debt ratio of MONSIEUR PINGOUIN (32.91) 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
25.34%2023
2021
2022
2023
Q1: 9.82%
Med: 25.11%
Q3: 42.61%
Good-12 pts over 3 years
In 2023, the financial autonomy of MONSIEUR PINGOUIN (25.3%) 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
1.79 years2022
2022
Q1: 0.0 years
Med: 0.05 years
Q3: 1.88 years
Average
In 2022, the repayment capacity of MONSIEUR PINGOUIN (1.79) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 193.49. 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
193.489
Liquidity indicators evolution MONSIEUR PINGOUIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
244.472
280.587
196.961
112.571
158.604
169.5
289.218
193.489
Interest coverage
2.7
1.346
4.078
0.746
3.938
None
0.222
None
Sector positioning
Liquidity ratio
193.492023
2021
2022
2023
Q1: 116.15
Med: 158.12
Q3: 267.98
Good+15 pts over 3 years
In 2023, the liquidity ratio of MONSIEUR PINGOUIN (193.49) 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
0.22x2022
2022
Q1: 0.0x
Med: 0.01x
Q3: 2.57x
Good
In 2022, the interest coverage of MONSIEUR PINGOUIN (0.2x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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 (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 MONSIEUR PINGOUIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
5 155 €
22 420 €
-26 849 €
-75 249 €
-110 997 €
0 €
-377 533 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
13
38
12
3
12
0
34
0
Supplier payment term (days)
14
24
4
27
43
0
9
0
Positioning of MONSIEUR PINGOUIN in its sector
Comparison with sector Activités des agences de voyage
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of MONSIEUR PINGOUIN is estimated at
34 998 €
(range 19 236€ - 173 275€).
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 value2023
80 tx
19k€34k€173k€
34 998 €Range: 19 236€ - 173 275€
NAF 5 all-time
Valuation method used
Net Income Multiple
24 851 €
×
1.4x
=34 998 €
Range: 19 236€ - 173 276€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Activités des agences de voyage)
Compare MONSIEUR PINGOUIN with other companies in the same sector:
Frequently asked questions about MONSIEUR PINGOUIN
What is the revenue of MONSIEUR PINGOUIN ?
The revenue of MONSIEUR PINGOUIN in 2022 is 947 k€.
Is MONSIEUR PINGOUIN profitable?
Yes, MONSIEUR PINGOUIN generated a net profit of 25 k€ in 2023.
Where is the headquarters of MONSIEUR PINGOUIN ?
The headquarters of MONSIEUR PINGOUIN is located in BREHEMONT (37130), in the department Indre-et-Loire.
Where to find the tax return of MONSIEUR PINGOUIN ?
The tax return of MONSIEUR PINGOUIN 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 MONSIEUR PINGOUIN operate?
MONSIEUR PINGOUIN operates in the sector Activités des agences de voyage (NAF code 79.11Z). 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