PLANET HOLLYWOOD FRANCE L.C : revenue, balance sheet and financial ratios
PLANET HOLLYWOOD FRANCE L.C is a French company
founded 31 years ago,
specialized in the sector Restauration traditionnelle.
this company of category PME
shows in 2022 a revenue of 15.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PLANET HOLLYWOOD FRANCE L.C (SIREN 397782715)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
15 925 169 €
5 995 550 €
4 002 110 €
13 151 966 €
13 905 928 €
14 132 021 €
Net income
511 294 €
364 943 €
-643 102 €
402 055 €
450 427 €
868 824 €
EBITDA
1 069 478 €
-666 873 €
-524 571 €
904 137 €
943 508 €
1 298 886 €
Net margin
3.2%
6.1%
-16.1%
3.1%
3.2%
6.1%
Revenue and income statement
In 2022, PLANET HOLLYWOOD FRANCE L.C achieves revenue of 15.9 M€. Revenue is growing positively over 6 years (CAGR: +2.4%). Vs 2021, growth of +166% (6.0 M€ -> 15.9 M€). After deducting consumption (3.5 M€), gross margin stands at 12.4 M€, i.e. a rate of 78%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.1 M€, representing 6.7% of revenue. Positive scissor effect: EBITDA margin improves by +17.8 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 511 k€, i.e. 3.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
15 925 169 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 402 589 €
EBITDA (2022)
?
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
1 069 478 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
587 694 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
511 294 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.7%
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 2277%. 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 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 26.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 4.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2276.704%
Financial autonomy (2022)
?
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
3.532%
Cash flow / Revenue (2022)
?
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
4.823%
Repayment capacity (2022)
?
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
25.975
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PLANET HOLLYWOOD FRANCE L.C
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Debt ratio
2090.012
4007.82
4325.879
-3086.141
5641.217
2276.704
Financial autonomy
4.037
2.161
1.956
-3.073
1.512
3.532
Repayment capacity
17.779
35.818
33.776
-45.365
35.012
25.975
Cash flow / Revenue
7.227%
3.624%
3.915%
-10.932%
9.807%
4.823%
Sector positioning
Debt ratio
2276.72022
2020
2021
2022
Q1: 0.42
Med: 45.67
Q3: 157.58
Average+50 pts over 3 years
In 2022, the debt ratio of PLANET HOLLYWOOD FRANCE ... (2276.70) 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
3.53%2022
2020
2021
2022
Q1: 7.88%
Med: 31.38%
Q3: 55.22%
Average
In 2022, the financial autonomy of PLANET HOLLYWOOD FRANCE ... (3.5%) 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
25.98 years2022
2020
2021
2022
Q1: -0.57 years
Med: 0.5 years
Q3: 3.45 years
Average+50 pts over 3 years
In 2022, the repayment capacity of PLANET HOLLYWOOD FRANCE ... (25.98) 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 769.62. 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 2.2x. Financial charges are adequately covered by operations.
Liquidity ratio (2022)
?
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
769.623
Interest coverage (2022)
?
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
2.159
Liquidity indicators evolution PLANET HOLLYWOOD FRANCE L.C
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
891.157
931.442
775.456
1376.868
806.609
769.623
Interest coverage
0.0
0.0
0.0
-0.15
-2.421
2.159
Sector positioning
Liquidity ratio
769.622022
2020
2021
2022
Q1: 69.17
Med: 146.22
Q3: 272.06
Excellent
In 2022, the liquidity ratio of PLANET HOLLYWOOD FRANCE ... (769.62) 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
2.16x2022
2020
2021
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Good+15 pts over 3 years
In 2022, the interest coverage of PLANET HOLLYWOOD FRANCE ... (2.2x) 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. Average customer payment term: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 61 days. Excellent situation: suppliers finance 57 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 389 days of revenue, i.e. 17.2 M€ to permanently finance.
Operating WCR (2022)
?
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
17 198 068 €
Customer credit (2022)
?
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
4 j
Supplier credit (2022)
?
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
61 j
Inventory turnover (2022)
?
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 (2022)
?
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
389 j
WCR and payment terms evolution PLANET HOLLYWOOD FRANCE L.C
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
19 385 600 €
18 516 438 €
17 822 098 €
17 735 791 €
17 444 353 €
17 198 068 €
Inventory turnover (days)
3
3
4
6
6
2
Customer payment term (days)
5
5
6
14
11
4
Supplier payment term (days)
60
52
61
61
129
61
Positioning of PLANET HOLLYWOOD FRANCE L.C in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 833 transactions of similar company sales
in 2022,
the value of PLANET HOLLYWOOD FRANCE L.C is estimated at
7 200 943 €
(range 4 062 552€ - 12 517 605€).
With an EBITDA of 1 069 478€, the sector multiple of 4.1x is applied.
The price/revenue ratio is 0.96x
(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 value2022
833 transactions
4062k€7200k€12517k€
7 200 943 €Range: 4 062 552€ - 12 517 605€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 069 478 €×4.1x
Estimation4 361 727 €
2 438 216€ - 7 485 710€
Revenue Multiple30%
15 925 169 €×0.96x
Estimation15 229 606 €
8 696 101€ - 26 321 506€
Net Income Multiple20%
511 294 €×4.4x
Estimation2 255 992 €
1 173 070€ - 4 391 496€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 833 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 PLANET HOLLYWOOD FRANCE L.C with other companies in the same sector:
Frequently asked questions about PLANET HOLLYWOOD FRANCE L.C
What is the revenue of PLANET HOLLYWOOD FRANCE L.C ?
The revenue of PLANET HOLLYWOOD FRANCE L.C in 2022 is 15.9 M€.
Is PLANET HOLLYWOOD FRANCE L.C profitable?
Yes, PLANET HOLLYWOOD FRANCE L.C generated a net profit of 511 k€ in 2022.
Where is the headquarters of PLANET HOLLYWOOD FRANCE L.C ?
The headquarters of PLANET HOLLYWOOD FRANCE L.C is located in address not disclosed.
Where to find the tax return of PLANET HOLLYWOOD FRANCE L.C ?
The tax return of PLANET HOLLYWOOD FRANCE L.C 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 PLANET HOLLYWOOD FRANCE L.C operate?
PLANET HOLLYWOOD FRANCE L.C 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