PUB LE SKI LODGE : revenue, balance sheet and financial ratios
PUB LE SKI LODGE is a French company
founded 20 years ago,
specialized in the sector Restauration traditionnelle.
Based in COURCHEVEL (73120),
this company of category PME
shows in 2020 a revenue of 954 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PUB LE SKI LODGE (SIREN 484454475)
Indicator
2023
2022
2020
2019
2018
2017
2016
Revenue
N/C
N/C
953 789 €
1 184 985 €
N/C
1 187 934 €
1 101 083 €
Net income
85 756 €
83 611 €
59 883 €
32 061 €
98 943 €
94 961 €
68 856 €
EBITDA
N/C
N/C
93 379 €
64 360 €
N/C
135 139 €
125 090 €
Net margin
N/C
N/C
6.3%
2.7%
N/C
8.0%
6.3%
Revenue and income statement
In 2023, PUB LE SKI LODGE generates positive net income of 86 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 69 k€ -> 86 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
85 756 €
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 28%. 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 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
27.741%
Financial autonomy (2023)
?
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
49.712%
Asset age ratio (2023)
?
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
2022
2023
Debt ratio
0.0
1.502
0.0
0.0
0.0
43.693
27.741
Financial autonomy
62.639
67.791
66.477
62.364
60.349
34.338
49.712
Repayment capacity
0.0
0.06
None
0.0
0.0
None
None
Cash flow / Revenue
6.144%
8.498%
None%
1.877%
7.454%
None%
None%
Sector positioning
Debt ratio
27.742023
2020
2022
2023
Q1: 0.2
Med: 35.0
Q3: 128.41
Good+20 pts over 3 years
In 2023, the debt ratio of PUB LE SKI LODGE (27.74) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
49.71%2023
2020
2022
2023
Q1: 5.35%
Med: 29.08%
Q3: 53.84%
Good
In 2023, the financial autonomy of PUB LE SKI LODGE (49.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.0 years2020
2020
Q1: -1.82 years
Med: 0.07 years
Q3: 3.69 years
Good
In 2020, the repayment capacity of PUB LE SKI LODGE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 235.33. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
235.327
Liquidity indicators evolution PUB LE SKI LODGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
Liquidity ratio
203.739
244.122
230.466
187.541
182.037
171.495
235.327
Interest coverage
0.015
0.0
None
0.005
0.0
None
None
Sector positioning
Liquidity ratio
235.332023
2020
2022
2023
Q1: 66.83
Med: 137.52
Q3: 259.63
Good+14 pts over 3 years
In 2023, the liquidity ratio of PUB LE SKI LODGE (235.33) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2020
2020
Q1: -1.09x
Med: 0.0x
Q3: 3.0x
Good
In 2020, the interest coverage of PUB LE SKI LODGE (0.0x) 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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 PUB LE SKI LODGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
Operating WCR
166 858 €
306 713 €
0 €
104 148 €
74 920 €
0 €
0 €
Inventory turnover (days)
1
2
0
1
6
0
0
Customer payment term (days)
0
0
0
0
1
0
0
Supplier payment term (days)
8
13
0
11
32
0
0
Positioning of PUB LE SKI LODGE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of PUB LE SKI LODGE is estimated at
580 874 €
(range 264 058€ - 1 392 300€).
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 value2023
689 transactions
264k€580k€1392k€
580 874 €Range: 264 058€ - 1 392 300€
NAF 5 année 2023
Valuation method used
Net Income Multiple
85 756 €
×
6.8x
=580 874 €
Range: 264 059€ - 1 392 301€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 689 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 PUB LE SKI LODGE with other companies in the same sector:
The revenue of PUB LE SKI LODGE in 2020 is 954 k€.
Is PUB LE SKI LODGE profitable?
Yes, PUB LE SKI LODGE generated a net profit of 86 k€ in 2023.
Where is the headquarters of PUB LE SKI LODGE ?
The headquarters of PUB LE SKI LODGE is located in COURCHEVEL (73120), in the department Savoie.
Where to find the tax return of PUB LE SKI LODGE ?
The tax return of PUB LE SKI LODGE 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 PUB LE SKI LODGE operate?
PUB LE SKI LODGE 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