Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-05-31 (7 years)Status: ActiveBusiness sector: Services auxiliaires des transports par eauLocation: PARIS (75001), Paris
PORT ADHOC BARCARES : revenue, balance sheet and financial ratios
PORT ADHOC BARCARES is a French company
founded 7 years ago,
specialized in the sector Services auxiliaires des transports par eau.
Based in PARIS (75001),
this company of category PME
shows in 2020 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PORT ADHOC BARCARES (SIREN 840173108)
Indicator
2022
2020
2019
2018
Revenue
N/C
1 692 763 €
1 655 425 €
386 208 €
Net income
87 459 €
224 879 €
76 767 €
20 920 €
EBITDA
N/C
355 931 €
157 995 €
89 335 €
Net margin
N/C
13.3%
4.6%
5.4%
Revenue and income statement
In 2022, PORT ADHOC BARCARES generates positive net income of 87 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2022: 21 k€ -> 87 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
87 459 €
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
33.502%
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
9.403%
Asset age ratio (2022)
?
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
2018
2019
2020
2022
Debt ratio
432.299
134.201
108.216
33.502
Financial autonomy
5.061
10.273
16.392
9.403
Repayment capacity
2.995
1.154
1.062
None
Cash flow / Revenue
9.688%
7.212%
13.823%
None%
Sector positioning
Debt ratio
33.52022
2019
2020
2022
Q1: 0.0
Med: 4.53
Q3: 46.52
Average-8 pts over 3 years
In 2022, the debt ratio of PORT ADHOC BARCARES (33.50) 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
9.4%2022
2019
2020
2022
Q1: 8.88%
Med: 35.74%
Q3: 63.53%
Average-6 pts over 3 years
In 2022, the financial autonomy of PORT ADHOC BARCARES (9.4%) 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
1.06 years2020
2019
2020
Q1: -0.05 years
Med: 0.0 years
Q3: 1.85 years
Average-9 pts over 2 years
In 2020, the repayment capacity of PORT ADHOC BARCARES (1.06) 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 88.89. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
88.887
Liquidity indicators evolution PORT ADHOC BARCARES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2022
Liquidity ratio
164.464
111.825
121.131
88.887
Interest coverage
0.021
0.115
1.073
None
Sector positioning
Liquidity ratio
88.892022
2019
2020
2022
Q1: 104.24
Med: 172.96
Q3: 381.85
Watch-5 pts over 3 years
In 2022, the liquidity ratio of PORT ADHOC BARCARES (88.89) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
1.07x2020
2019
2020
Q1: -0.56x
Med: 0.0x
Q3: 2.56x
Good+9 pts over 2 years
In 2020, the interest coverage of PORT ADHOC BARCARES (1.1x) 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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution PORT ADHOC BARCARES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2022
Operating WCR
163 424 €
-175 326 €
-250 461 €
0 €
Inventory turnover (days)
30
7
7
0
Customer payment term (days)
159
37
38
0
Supplier payment term (days)
205
94
81
0
Positioning of PORT ADHOC BARCARES in its sector
Comparison with sector Services auxiliaires des transports par eau
Valuation estimate
Based on 205 transactions of similar company sales
(all years),
the value of PORT ADHOC BARCARES is estimated at
67 620 €
(range 24 880€ - 226 448€).
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
205 transactions
24k€67k€226k€
67 620 €Range: 24 880€ - 226 448€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
87 459 €
×
0.8x
=67 621 €
Range: 24 880€ - 226 448€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 205 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 (Services auxiliaires des transports par eau)
Compare PORT ADHOC BARCARES with other companies in the same sector:
Frequently asked questions about PORT ADHOC BARCARES
What is the revenue of PORT ADHOC BARCARES ?
The revenue of PORT ADHOC BARCARES in 2020 is 1.7 M€.
Is PORT ADHOC BARCARES profitable?
Yes, PORT ADHOC BARCARES generated a net profit of 87 k€ in 2022.
Where is the headquarters of PORT ADHOC BARCARES ?
The headquarters of PORT ADHOC BARCARES is located in PARIS (75001), in the department Paris.
Where to find the tax return of PORT ADHOC BARCARES ?
The tax return of PORT ADHOC BARCARES 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 PORT ADHOC BARCARES operate?
PORT ADHOC BARCARES operates in the sector Services auxiliaires des transports par eau (NAF code 52.22Z). 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