Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2011-05-01 (15 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: LOCHES (37600), Indre-et-Loire
PARC NATUREO : revenue, balance sheet and financial ratios
PARC NATUREO is a French company
founded 15 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in LOCHES (37600),
this company of category ETI
shows in 2024 a revenue of 567 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC NATUREO (SIREN 532193968)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
566 892 €
609 058 €
510 202 €
264 445 €
231 365 €
1 077 036 €
1 044 323 €
989 091 €
916 134 €
Net income
-23 599 €
-79 206 €
-13 272 €
53 252 €
19 722 €
61 724 €
95 126 €
91 128 €
2 704 €
EBITDA
31 280 €
-44 708 €
12 552 €
82 093 €
6 661 €
86 753 €
134 760 €
119 321 €
24 467 €
Net margin
-4.2%
-13.0%
-2.6%
20.1%
8.5%
5.7%
9.1%
9.2%
0.3%
Revenue and income statement
In 2024, PARC NATUREO achieves revenue of 567 k€. Revenue is declining over the period 2016-2024 (CAGR: -5.8%). Slight decline of -7% vs 2023. After deducting consumption (626 k€), gross margin stands at -59 k€, i.e. a rate of -10%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 31 k€, representing 5.5% of revenue. Positive scissor effect: EBITDA margin improves by +12.9 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -24 k€ (-4.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
566 892 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-59 378 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
31 280 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 347 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-23 599 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.9%
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 -282%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -21%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 34.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
-281.661%
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
-21.361%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
0.706%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
34.701
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
-30.51
0.0
0.0
0.0
0.0
0.0
0.0
-141.989
-281.661
Financial autonomy
-48.963
-15.703
9.429
21.286
9.271
16.967
2.589
-20.279
-21.361
Repayment capacity
4.689
0.0
0.0
0.0
0.0
0.0
0.0
-1.629
34.701
Cash flow / Revenue
1.086%
10.042%
8.967%
6.62%
-1.223%
5.21%
0.255%
-5.427%
0.706%
Sector positioning
Debt ratio
-281.662024
2022
2023
2024
Q1: 0.0
Med: 15.92
Q3: 90.38
Excellent
In 2024, the debt ratio of PARC NATUREO (-281.66) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-21.36%2024
2022
2023
2024
Q1: 0.15%
Med: 23.15%
Q3: 52.92%
Average
In 2024, the financial autonomy of PARC NATUREO (-21.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
34.7 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.84 years
Watch+52 pts over 3 years
In 2024, the repayment capacity of PARC NATUREO (34.70) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 143.60. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 26.1x. Operating income very largely covers interest expenses: high safety margin.
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
143.599
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
26.1
Liquidity indicators evolution PARC NATUREO
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
86.796
83.576
103.237
121.462
117.025
130.272
115.357
89.549
143.599
Interest coverage
1.283
0.0
0.0
0.0
0.0
0.0
0.0
-7.001
26.1
Sector positioning
Liquidity ratio
143.62024
2022
2023
2024
Q1: 89.72
Med: 169.23
Q3: 360.87
Average+10 pts over 3 years
In 2024, the liquidity ratio of PARC NATUREO (143.60) 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
26.1x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.13x
Excellent+50 pts over 3 years
In 2024, the interest coverage of PARC NATUREO (26.1x) 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. Average customer payment term: 109 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1266 days. Excellent situation: suppliers finance 1157 days of the operating cycle (retail model). Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 89 days of revenue, i.e. 139 k€ to permanently finance. Over 2016-2024, WCR increased by +289%, requiring additional financing.
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
139 489 €
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
109 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
1266 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
2 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
89 j
WCR and payment terms evolution PARC NATUREO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
35 894 €
124 556 €
157 755 €
211 282 €
277 874 €
192 238 €
119 821 €
61 637 €
139 489 €
Inventory turnover (days)
5
5
3
3
14
14
4
2
2
Customer payment term (days)
25
35
12
29
95
191
46
21
109
Supplier payment term (days)
150
144
110
94
198
153
94
69
1266
Positioning of PARC NATUREO in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of PARC NATUREO is estimated at
253 042 €
(range 128 411€ - 447 089€).
With an EBITDA of 31 280€, the sector multiple of 5.1x is applied.
The price/revenue ratio is 0.72x
(in line with sector norms).
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
114 transactions
128k€253k€447k€
253 042 €Range: 128 411€ - 447 089€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
31 280 €×5.1x
Estimation159 506 €
92 323€ - 249 167€
Revenue Multiple30%
566 892 €×0.72x
Estimation408 937 €
188 559€ - 776 960€
How is this estimate calculated?
This estimate is based on the analysis of 114 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 (Autres activités récréatives et de loisirs)
Compare PARC NATUREO with other companies in the same sector:
The headquarters of PARC NATUREO is located in LOCHES (37600), in the department Indre-et-Loire.
Where to find the tax return of PARC NATUREO ?
The tax return of PARC NATUREO 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 PARC NATUREO operate?
PARC NATUREO operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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