Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1995-04-01 (31 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: PORT-SAINT-LOUIS (13230), Bouches-du-Rhone
PORT NAPOLEON : revenue, balance sheet and financial ratios
PORT NAPOLEON is a French company
founded 31 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in PORT-SAINT-LOUIS (13230),
this company of category PME
shows in 2020 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PORT NAPOLEON (SIREN 400514501)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
N/C
N/C
N/C
N/C
2 991 961 €
3 027 181 €
2 930 966 €
2 810 402 €
Net income
1 483 146 €
39 375 €
675 901 €
719 565 €
733 127 €
639 461 €
478 040 €
289 757 €
EBITDA
N/C
N/C
N/C
N/C
1 431 602 €
1 368 160 €
1 162 491 €
1 173 828 €
Net margin
N/C
N/C
N/C
N/C
24.5%
21.1%
16.3%
10.3%
Revenue and income statement
In 2024, PORT NAPOLEON generates positive net income of 1.5 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 290 k€ -> 1.5 M€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 483 146 €
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 55%. 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
32.598%
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
55.196%
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
41.696
86.866
79.852
77.325
61.816
5.353
6.807
32.598
Financial autonomy
50.041
42.007
43.141
45.962
51.941
74.28
61.636
55.196
Repayment capacity
1.159
4.841
3.505
3.468
None
None
None
None
Cash flow / Revenue
30.534%
19.615%
28.925%
34.103%
None%
None%
None%
None%
Sector positioning
Debt ratio
32.62024
2022
2023
2024
Q1: 0.0
Med: 15.92
Q3: 90.38
Average+25 pts over 3 years
In 2024, the debt ratio of PORT NAPOLEON (32.60) 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
55.2%2024
2022
2023
2024
Q1: 0.15%
Med: 23.15%
Q3: 52.92%
Excellent
In 2024, the financial autonomy of PORT NAPOLEON (55.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 379.32. 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
379.322
Liquidity indicators evolution PORT NAPOLEON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
291.989
816.279
607.05
898.875
1097.19
643.771
294.99
379.322
Interest coverage
0.891
1.607
3.57
3.917
None
None
None
None
Sector positioning
Liquidity ratio
379.322024
2022
2023
2024
Q1: 89.72
Med: 169.23
Q3: 360.87
Excellent
In 2024, the liquidity ratio of PORT NAPOLEON (379.32) 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.
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 PORT NAPOLEON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-183 238 €
1 076 221 €
2 166 523 €
2 014 278 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
171
156
170
163
0
0
0
0
Supplier payment term (days)
28
35
68
30
0
0
0
0
Positioning of PORT NAPOLEON 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 PORT NAPOLEON is estimated at
11 469 471 €
(range 6 687 547€ - 22 085 231€).
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
6687k€11469k€22085k€
11 469 471 €Range: 6 687 547€ - 22 085 231€
NAF 5 all-time
Valuation method used
Net Income Multiple
1 483 146 €
×
7.7x
=11 469 471 €
Range: 6 687 547€ - 22 085 232€
Only this financial indicator is available for this company.
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 PORT NAPOLEON with other companies in the same sector:
Yes, PORT NAPOLEON generated a net profit of 1.5 M€ in 2024.
Where is the headquarters of PORT NAPOLEON ?
The headquarters of PORT NAPOLEON is located in PORT-SAINT-LOUIS (13230), in the department Bouches-du-Rhone.
Where to find the tax return of PORT NAPOLEON ?
The tax return of PORT NAPOLEON 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 NAPOLEON operate?
PORT NAPOLEON 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