Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1999-09-08 (26 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: GOUPILLIERES (78770), Yvelines
SARL DU PARC DE JOUY : revenue, balance sheet and financial ratios
SARL DU PARC DE JOUY is a French company
founded 26 years ago,
specialized in the sector Activités des sièges sociaux.
Based in GOUPILLIERES (78770),
this company of category PME
shows in 2020 a revenue of 51 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL DU PARC DE JOUY (SIREN 424732352)
Indicator
2020
2019
2018
2017
2016
Revenue
50 779 €
46 481 €
52 255 €
48 534 €
67 978 €
Net income
80 088 €
17 532 €
13 052 €
14 056 €
27 430 €
EBITDA
33 815 €
28 065 €
34 753 €
33 041 €
49 929 €
Net margin
157.7%
37.7%
25.0%
29.0%
40.4%
Revenue and income statement
In 2020, SARL DU PARC DE JOUY achieves revenue of 51 k€. Revenue is declining over the period 2016-2020 (CAGR: -7.0%). Vs 2019: +9%. After deducting consumption (0 €), gross margin stands at 51 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 34 k€, representing 66.6% of revenue. Positive scissor effect: EBITDA margin improves by +6.2 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 80 k€, i.e. 157.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
50 779 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
50 779 €
EBITDA (2020)
?
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
33 815 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
20 343 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
80 088 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
65.1%
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 17%. 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 184.3% 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 (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
16.681%
Financial autonomy (2020)
?
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
13.869%
Cash flow / Revenue (2020)
?
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
184.251%
Repayment capacity (2020)
?
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 (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SARL DU PARC DE JOUY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Debt ratio
225.368
52.247
86.649
50.378
16.681
Financial autonomy
64.512
32.095
43.575
27.127
13.869
Repayment capacity
1.468
1.468
0.776
0.082
0.0
Cash flow / Revenue
61.614%
58.635%
52.539%
68.703%
184.251%
Sector positioning
Debt ratio
16.682020
2018
2019
2020
Q1: 0.72
Med: 27.74
Q3: 123.37
Good-27 pts over 3 years
In 2020, the debt ratio of SARL DU PARC DE JOUY (16.68) 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
13.87%2020
2018
2019
2020
Q1: 19.19%
Med: 52.47%
Q3: 82.53%
Average-18 pts over 3 years
In 2020, the financial autonomy of SARL DU PARC DE JOUY (13.9%) 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 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.5 years
Q3: 5.15 years
Excellent-26 pts over 3 years
In 2020, the repayment capacity of SARL DU PARC DE JOUY (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 231.71. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
231.707
Interest coverage (2020)
?
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
0.0
Liquidity indicators evolution SARL DU PARC DE JOUY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
107.606
226.113
36.821
62.473
231.707
Interest coverage
6.361
7.345
4.771
3.007
0.0
Sector positioning
Liquidity ratio
231.712020
2018
2019
2020
Q1: 102.29
Med: 323.66
Q3: 1373.69
Average+18 pts over 3 years
In 2020, the liquidity ratio of SARL DU PARC DE JOUY (231.71) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2020
2018
2019
2020
Q1: -35.71x
Med: 0.0x
Q3: 3.57x
Good-25 pts over 3 years
In 2020, the interest coverage of SARL DU PARC DE JOUY (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. Average customer payment term: 57 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 0 days. The gap of 57 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 336 days of revenue, i.e. 47 k€ to permanently finance. Over 2016-2020, WCR increased by +1218%, requiring additional financing.
Operating WCR (2020)
?
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
47 344 €
Customer credit (2020)
?
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
57 j
Supplier credit (2020)
?
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 (2020)
?
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 in days of revenue (2020)
?
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
336 j
WCR and payment terms evolution SARL DU PARC DE JOUY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
3 591 €
18 627 €
-50 033 €
-36 398 €
47 344 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
82
38
42
57
Supplier payment term (days)
22
27
0
412
0
Positioning of SARL DU PARC DE JOUY in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 83 transactions of similar company sales
in 2020,
the value of SARL DU PARC DE JOUY is estimated at
228 501 €
(range 74 400€ - 461 075€).
With an EBITDA of 33 815€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.35x
(conservative valuation).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2020
83 tx
74k€228k€461k€
228 501 €Range: 74 400€ - 461 075€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
33 815 €×4.6x
Estimation154 003 €
66 670€ - 247 004€
Revenue Multiple30%
50 779 €×0.35x
Estimation17 749 €
9 185€ - 37 157€
Net Income Multiple20%
80 088 €×9.1x
Estimation730 878 €
191 550€ - 1 632 133€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 83 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 (Activités des sièges sociaux)
Compare SARL DU PARC DE JOUY with other companies in the same sector:
Frequently asked questions about SARL DU PARC DE JOUY
What is the revenue of SARL DU PARC DE JOUY ?
The revenue of SARL DU PARC DE JOUY in 2020 is 51 k€.
Is SARL DU PARC DE JOUY profitable?
Yes, SARL DU PARC DE JOUY generated a net profit of 80 k€ in 2020.
Where is the headquarters of SARL DU PARC DE JOUY ?
The headquarters of SARL DU PARC DE JOUY is located in GOUPILLIERES (78770), in the department Yvelines.
Where to find the tax return of SARL DU PARC DE JOUY ?
The tax return of SARL DU PARC DE JOUY 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 SARL DU PARC DE JOUY operate?
SARL DU PARC DE JOUY operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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