Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-05-07 (12 years)Status: ActiveBusiness sector: Débits de boissonsLocation: SAINT-TROPEZ (83990), Var
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
PAPAGAYO SAS : revenue, balance sheet and financial ratios
PAPAGAYO SAS is a French company
founded 12 years ago,
specialized in the sector Débits de boissons.
Based in SAINT-TROPEZ (83990),
this company of category PME
shows in 2022 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PAPAGAYO SAS (SIREN 802208686)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
3 128 934 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
577 854 €
439 043 €
100 000 €
345 799 €
-114 420 €
1 630 €
237 964 €
99 376 €
-325 339 €
EBITDA
N/C
N/C
722 639 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
3.2%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, PAPAGAYO SAS generates positive net income of 578 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
577 854 €
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 69%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 54%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
68.502%
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
53.756%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
380.041
297.45
229.158
217.161
244.202
151.336
161.402
108.745
68.502
Financial autonomy
17.267
21.939
24.051
28.897
27.525
37.893
35.422
44.648
53.756
Repayment capacity
None
None
None
None
None
None
10.992
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
5.633%
None%
None%
Sector positioning
Debt ratio
68.52024
2022
2023
2024
Q1: 0.27
Med: 29.23
Q3: 134.09
Average-14 pts over 3 years
In 2024, the debt ratio of PAPAGAYO SAS (68.50) 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
53.76%2024
2022
2023
2024
Q1: 4.25%
Med: 26.5%
Q3: 55.03%
Good+22 pts over 3 years
In 2024, the financial autonomy of PAPAGAYO SAS (53.8%) 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
10.99 years2022
2022
Q1: -0.0 years
Med: 0.59 years
Q3: 3.47 years
Average
In 2022, the repayment capacity of PAPAGAYO SAS (10.99) 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 614.70. 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
614.702
Liquidity indicators evolution PAPAGAYO SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
134.058
107.033
137.844
308.645
726.579
1296.559
605.117
742.718
614.702
Interest coverage
None
None
None
None
None
None
4.681
None
None
Sector positioning
Liquidity ratio
614.72024
2022
2023
2024
Q1: 61.08
Med: 130.54
Q3: 284.18
Excellent
In 2024, the liquidity ratio of PAPAGAYO SAS (614.70) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
4.68x2022
2022
Q1: 0.0x
Med: 0.28x
Q3: 3.77x
Excellent
In 2022, the interest coverage of PAPAGAYO SAS (4.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 PAPAGAYO SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
286 235 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
23
0
0
Customer payment term (days)
0
0
0
0
0
0
9
0
0
Supplier payment term (days)
0
0
0
0
0
0
42
0
0
Positioning of PAPAGAYO SAS in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 156 transactions of similar company sales
in 2024,
the value of PAPAGAYO SAS is estimated at
4 897 590 €
(range 3 069 679€ - 8 248 603€).
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
156 transactions
3069k€4897k€8248k€
4 897 590 €Range: 3 069 679€ - 8 248 603€
NAF 5 année 2024
Valuation method used
Net Income Multiple
577 854 €
×
8.5x
=4 897 591 €
Range: 3 069 679€ - 8 248 603€
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 156 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 (Débits de boissons)
Compare PAPAGAYO SAS with other companies in the same sector:
Yes, PAPAGAYO SAS generated a net profit of 578 k€ in 2024.
Where is the headquarters of PAPAGAYO SAS ?
The headquarters of PAPAGAYO SAS is located in SAINT-TROPEZ (83990), in the department Var.
Where to find the tax return of PAPAGAYO SAS ?
The tax return of PAPAGAYO SAS 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 PAPAGAYO SAS operate?
PAPAGAYO SAS operates in the sector Débits de boissons (NAF code 56.30Z). 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