Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1999-03-01 (27 years)Status: ActiveBusiness sector: Réparation et maintenance navaleLocation: PORT-BAIL-SUR-MER (50580), Manche
PORTBAIL NAUTIQUE : revenue, balance sheet and financial ratios
PORTBAIL NAUTIQUE is a French company
founded 27 years ago,
specialized in the sector Réparation et maintenance navale.
Based in PORT-BAIL-SUR-MER (50580),
this company of category PME
shows in 2024 a revenue of 323 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PORTBAIL NAUTIQUE (SIREN 422122804)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2015
Revenue
323 327 €
406 304 €
532 485 €
327 979 €
587 636 €
583 890 €
451 257 €
313 510 €
238 088 €
Net income
32 245 €
16 714 €
47 548 €
84 741 €
46 752 €
5 454 €
103 440 €
-65 €
38 €
EBITDA
62 307 €
28 756 €
121 276 €
85 488 €
44 500 €
8 208 €
49 501 €
-921 €
4 561 €
Net margin
10.0%
4.1%
8.9%
25.8%
8.0%
0.9%
22.9%
-0.0%
0.0%
Revenue and income statement
In 2024, PORTBAIL NAUTIQUE achieves revenue of 323 k€. Revenue is growing positively over 9 years (CAGR: +3.5%). Significant drop of -20% vs 2023. After deducting consumption (127 k€), gross margin stands at 197 k€, i.e. a rate of 61%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 62 k€, representing 19.3% of revenue. Positive scissor effect: EBITDA margin improves by +12.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 32 k€, i.e. 10.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
323 327 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
196 536 €
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
62 307 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
60 048 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
32 245 €
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
19.3%
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%. 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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 10.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
-34.196%
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
16.077%
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
10.651%
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
0.0
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
2015
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
17483.227
-109.35
-110.512
-99.928
-105.662
-79.107
-27.218
0.0
-34.196
Financial autonomy
66.079
154.299
145.255
112.221
95.428
54.681
18.551
0.0
16.077
Repayment capacity
119.493
39.507
1.085
10.833
1.827
1.01
0.12
0.0
0.0
Cash flow / Revenue
0.712%
1.064%
23.885%
1.597%
8.394%
26.725%
9.368%
4.62%
10.651%
Sector positioning
Debt ratio
-34.22024
2022
2023
2024
Q1: 2.02
Med: 25.41
Q3: 83.44
Excellent
In 2024, the debt ratio of PORTBAIL NAUTIQUE (-34.20) 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
16.08%2024
2022
2023
2024
Q1: 15.79%
Med: 35.51%
Q3: 56.77%
Average-6 pts over 3 years
In 2024, the financial autonomy of PORTBAIL NAUTIQUE (16.1%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.23 years
Q3: 1.73 years
Excellent
In 2024, the repayment capacity of PORTBAIL NAUTIQUE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 69.21. 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 8.2x. 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
69.206
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
8.166
Liquidity indicators evolution PORTBAIL NAUTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
139.555
47.385
50.692
54.453
60.563
69.852
58.578
80.167
69.206
Interest coverage
30.235
-62.758
1.822
1.779
0.465
0.977
58.823
17.975
8.166
Sector positioning
Liquidity ratio
69.212024
2022
2023
2024
Q1: 131.09
Med: 210.02
Q3: 315.79
Watch+7 pts over 3 years
In 2024, the liquidity ratio of PORTBAIL NAUTIQUE (69.21) 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
8.17x2024
2022
2023
2024
Q1: 0.0x
Med: 0.32x
Q3: 4.12x
Excellent
In 2024, the interest coverage of PORTBAIL NAUTIQUE (8.2x) 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: 110 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 251 days. Excellent situation: suppliers finance 141 days of the operating cycle (retail model). Inventory turnover is 81 days (= Average inventory / Cost of goods x 360). WCR is negative (-132 days): operations structurally generate cash. Notable WCR improvement over the period (-160%), freeing up cash.
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
-118 997 €
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
110 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
251 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
81 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
-132 j
WCR and payment terms evolution PORTBAIL NAUTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
196 949 €
-335 543 €
-239 324 €
-244 545 €
-206 201 €
-131 638 €
-165 454 €
-176 685 €
-118 997 €
Inventory turnover (days)
788
122
84
57
56
101
63
97
81
Customer payment term (days)
90
59
51
61
52
89
62
57
110
Supplier payment term (days)
148
158
98
73
88
207
133
155
251
Positioning of PORTBAIL NAUTIQUE in its sector
Comparison with sector Réparation et maintenance navale
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 158 248€ to 406 332€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
158k€259k€406k€
259 404 €Range: 158 248€ - 406 332€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 25 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 (Réparation et maintenance navale)
Compare PORTBAIL NAUTIQUE with other companies in the same sector:
Frequently asked questions about PORTBAIL NAUTIQUE
What is the revenue of PORTBAIL NAUTIQUE ?
The revenue of PORTBAIL NAUTIQUE in 2024 is 323 k€.
Is PORTBAIL NAUTIQUE profitable?
Yes, PORTBAIL NAUTIQUE generated a net profit of 32 k€ in 2024.
Where is the headquarters of PORTBAIL NAUTIQUE ?
The headquarters of PORTBAIL NAUTIQUE is located in PORT-BAIL-SUR-MER (50580), in the department Manche.
Where to find the tax return of PORTBAIL NAUTIQUE ?
The tax return of PORTBAIL NAUTIQUE 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 PORTBAIL NAUTIQUE operate?
PORTBAIL NAUTIQUE operates in the sector Réparation et maintenance navale (NAF code 33.15Z). 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