Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-01-06 (16 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: VINASSAN (11110), Aude
SARL PERNIN ET FILS : revenue, balance sheet and financial ratios
SARL PERNIN ET FILS is a French company
founded 16 years ago,
specialized in the sector Restauration de type rapide.
Based in VINASSAN (11110),
this company of category PME
shows in 2018 a revenue of 130 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL PERNIN ET FILS (SIREN 519428189)
Indicator
2020
2019
2018
2017
Revenue
N/C
N/C
129 510 €
135 645 €
Net income
140 825 €
11 901 €
4 228 €
5 204 €
EBITDA
N/C
N/C
9 159 €
14 762 €
Net margin
N/C
N/C
3.3%
3.8%
Revenue and income statement
In 2020, SARL PERNIN ET FILS generates positive net income of 141 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2020: 5 k€ -> 141 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
140 825 €
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 323%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
322.605%
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
18.774%
Asset age ratio (2020)
?
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
2017
2018
2019
2020
Debt ratio
-146.479
-148.586
-150.488
322.605
Financial autonomy
-160.357
-162.737
-156.373
18.774
Repayment capacity
20.993
22.51
None
None
Cash flow / Revenue
7.218%
6.859%
None%
None%
Sector positioning
Debt ratio
322.612020
2018
2019
2020
Q1: 0.0
Med: 41.56
Q3: 207.36
Average+50 pts over 3 years
In 2020, the debt ratio of SARL PERNIN ET FILS (322.61) 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
18.77%2020
2018
2019
2020
Q1: 3.86%
Med: 26.45%
Q3: 54.03%
Average+17 pts over 3 years
In 2020, the financial autonomy of SARL PERNIN ET FILS (18.8%) 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
22.51 years2018
2018
Q1: 0.0 years
Med: 0.04 years
Q3: 2.01 years
Average
In 2018, the repayment capacity of SARL PERNIN ET FILS (22.51) 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 29.63. 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
29.628
Liquidity indicators evolution SARL PERNIN ET FILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
Liquidity ratio
42.55
42.391
39.027
29.628
Interest coverage
3.726
2.73
None
None
Sector positioning
Liquidity ratio
29.632020
2018
2019
2020
Q1: 59.86
Med: 130.4
Q3: 237.25
Average
In 2020, the liquidity ratio of SARL PERNIN ET FILS (29.63) 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
2.73x2018
2018
Q1: 0.0x
Med: 0.13x
Q3: 3.79x
Good
In 2018, the interest coverage of SARL PERNIN ET FILS (2.7x) 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: 17 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 852 days. Excellent situation: suppliers finance 835 days of the operating cycle (retail model).
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
0 €
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
17 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
852 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 and payment terms evolution SARL PERNIN ET FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
Operating WCR
-5 675 €
-4 691 €
0 €
0 €
Inventory turnover (days)
8
6
0
0
Customer payment term (days)
6
4
0
17
Supplier payment term (days)
34
24
193
852
Positioning of SARL PERNIN ET FILS in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 719 transactions of similar company sales
in 2020,
the value of SARL PERNIN ET FILS is estimated at
1 155 975 €
(range 532 470€ - 1 954 680€).
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 value2020
719 transactions
532k€1155k€1954k€
1 155 975 €Range: 532 470€ - 1 954 680€
NAF 5 année 2020
Valuation method used
Net Income Multiple
140 825 €
×
8.2x
=1 155 975 €
Range: 532 471€ - 1 954 680€
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 719 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 de type rapide)
Compare SARL PERNIN ET FILS with other companies in the same sector:
Frequently asked questions about SARL PERNIN ET FILS
What is the revenue of SARL PERNIN ET FILS ?
The revenue of SARL PERNIN ET FILS in 2018 is 130 k€.
Is SARL PERNIN ET FILS profitable?
Yes, SARL PERNIN ET FILS generated a net profit of 141 k€ in 2020.
Where is the headquarters of SARL PERNIN ET FILS ?
The headquarters of SARL PERNIN ET FILS is located in VINASSAN (11110), in the department Aude.
Where to find the tax return of SARL PERNIN ET FILS ?
The tax return of SARL PERNIN ET FILS 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 PERNIN ET FILS operate?
SARL PERNIN ET FILS operates in the sector Restauration de type rapide (NAF code 56.10C). 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