Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-08-01 (13 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: LAMBALLE-ARMOR (22400), Cotes-d'Armor
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL PLESTAN : revenue, balance sheet and financial ratios
SARL PLESTAN is a French company
founded 13 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in LAMBALLE-ARMOR (22400),
this company of category PME
shows in 2016 a revenue of 16 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL PLESTAN (SIREN 752965418)
Indicator
2016
Revenue
15 599 €
Net income
-28 972 €
EBITDA
10 839 €
Net margin
-185.7%
Revenue and income statement
En 2016, SARL PLESTAN réalise un chiffre d'affaires de 16 k€. Après déduction des consommations (0 €), la marge brute s'établit à 16 k€, soit un taux de 100%. Ce ratio mesure la capacité à dégager de la valeur sur l'activité commerciale. L'EBE (Excédent Brut d'Exploitation = Marge brute - Charges de personnel - Impôts & taxes) atteint 11 k€, représentant 69.5% du CA. Cette marge EBE élevée confère une forte capacité d'autofinancement et de résistance aux aléas. Le résultat net est déficitaire à -29 k€ (-185.7% du CA), ce qui impactera les capitaux propres.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
15 599 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
15 599 €
EBITDA (2016)
?
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
10 839 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-17 102 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-28 972 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
69.5%
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
Le taux d'endettement (= Dettes financières / Capitaux propres x 100) s'élève à -342%. Ce niveau très faible traduit une structure financière solide, offrant une marge de manœuvre importante pour de futurs investissements ou acquisitions. L'autonomie financière (= Capitaux propres / Total bilan x 100) atteint -41%. Faible autonomie : l'entreprise dépend fortement des financements externes (banques, fournisseurs).
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-341.788%
Financial autonomy (2016)
?
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
-40.83%
Cash flow / Revenue (2016)
?
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
-6.609%
Repayment capacity (2016)
?
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
-372.283
Asset age ratio (2016)
?
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
Debt ratio
-341.788
Financial autonomy
-40.83
Repayment capacity
-372.283
Cash flow / Revenue
-6.609%
Sector positioning
Taux d'endettement
-341.792016
2016
Q1: 0.0
Med: 11.0
Q3: 142.28
Excellent
En 2016, le taux d'endettement de SARL PLESTAN (-341.79) se situe dans les 25% les plus bas du secteur, ce qui est positif. Ce ratio mesure le poids des dettes par rapport aux fonds propres. Un ratio faible signifie une structure financière solide avec peu de dépendance aux créanciers.
Autonomie financière
-40.83%2016
2016
Q1: 2.59%
Med: 36.76%
Q3: 77.28%
Average
En 2016, le autonomie financière de SARL PLESTAN (-40.8%) se situe en dessous de la médiane sectorielle. Ce ratio représente la part des fonds propres dans le financement total. Une amélioration permettrait de renforcer la position concurrentielle.
Capacité de remboursement
-372.28 ans2016
2016
Q1: 0.0 ans
Med: 0.4 ans
Q3: 7.36 ans
Excellent
En 2016, le capacité de remboursement de SARL PLESTAN (-372.3 an) se situe dans les 25% les plus bas du secteur, ce qui est positif. Ce ratio indique le nombre d'années nécessaires pour rembourser les dettes avec la CAF. Une capacité courte reflète une dette maîtrisée et une bonne génération de trésorerie.
Liquidity ratios
Le ratio de liquidité (= Actif circulant / Passif circulant) s'établit à 594.82. Concrètement, l'entreprise dispose de 2€ d'actifs liquides pour 1€ de dettes court terme : aucun risque de trésorerie à horizon 12 mois. Le ratio de couverture des intérêts (= EBIT / Charges financières) est de 106.7x. Le résultat d'exploitation couvre très largement les charges d'intérêts : grande marge de sécurité.
Liquidity ratio (2016)
?
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
594.821
Interest coverage (2016)
?
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
106.661
Liquidity indicators evolution SARL PLESTAN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
Liquidity ratio
594.821
Interest coverage
106.661
Sector positioning
Ratio de liquidité
594.822016
2016
Q1: 71.33
Med: 221.7
Q3: 837.13
Bon
En 2016, le ratio de liquidité de SARL PLESTAN (594.82) se situe au-dessus de la médiane sectorielle. Ce ratio mesure la capacité à couvrir les dettes court terme avec les actifs circulants. Cette position confortable offre une marge de sécurité appréciable.
Couverture des intérêts
106.66x2016
2016
Q1: 0.0x
Med: 0.1x
Q3: 17.18x
Excellent
En 2016, le couverture des intérêts de SARL PLESTAN (106.7x) se situe dans le top 25% du secteur. Ce ratio indique combien de fois le résultat d'exploitation couvre les charges d'intérêts. Une couverture élevée signifie que les charges financières pèsent peu sur la rentabilité.
Working capital requirement (WCR) and payment terms
Le BFR (Besoin en Fonds de Roulement) mesure le décalage de trésorerie entre les encaissements clients et les décaissements fournisseurs/stocks. Délai moyen de paiement clients : 129 jours (formule : Créances clients / CA TTC x 360). Délai fournisseurs : 298 jours. Excellente situation : les fournisseurs financent 169 jours du cycle d'exploitation (modèle type grande distribution). Au global, le BFR représente 189 jours de CA, soit 8 k€ à financer en permanence.
Operating WCR (2016)
?
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
8 170 €
Customer credit (2016)
?
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
129 j
Supplier credit (2016)
?
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
298 j
Inventory turnover (2016)
?
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 (2016)
?
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
189 j
WCR and payment terms evolution SARL PLESTAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
Operating WCR
8 170 €
Inventory turnover (days)
0
Customer payment term (days)
129
Supplier payment term (days)
298
Positioning of SARL PLESTAN in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 1762 transactions of similar company sales
(all years),
the value of SARL PLESTAN is estimated at
35 318 €
(range 12 445€ - 67 860€).
With an EBITDA of 10 839€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.65x
(in line with sector norms).
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 value2016
1762 transactions
12k€35k€67k€
35 318 €Range: 12 445€ - 67 860€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 839 €×4.7x
Estimation50 416 €
17 393€ - 93 494€
Revenue Multiple30%
15 599 €×0.65x
Estimation10 156 €
4 199€ - 25 140€
How is this estimate calculated?
This estimate is based on the analysis of 1762 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 (Location de terrains et d'autres biens immobiliers)
Compare SARL PLESTAN with other companies in the same sector:
The headquarters of SARL PLESTAN is located in LAMBALLE-ARMOR (22400), in the department Cotes-d'Armor.
Where to find the tax return of SARL PLESTAN ?
The tax return of SARL PLESTAN 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 PLESTAN operate?
SARL PLESTAN operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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