Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1985-02-08 (41 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: LUCCIANA (20290), None
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SOC EXPLOITATION U PANCONE : revenue, balance sheet and financial ratios
SOC EXPLOITATION U PANCONE is a French company
founded 41 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in LUCCIANA (20290),
this company of category PME
shows in 2022 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC EXPLOITATION U PANCONE (SIREN 331772103)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 468 992 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
181 829 €
168 324 €
306 598 €
203 843 €
-77 638 €
-27 739 €
-46 555 €
56 263 €
-20 352 €
EBITDA
N/C
N/C
302 131 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
20.9%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, SOC EXPLOITATION U PANCONE generates positive net income of 182 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
181 829 €
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 36%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 64%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
35.947%
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
64.337%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOC EXPLOITATION U PANCONE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
60.033
39.546
32.387
63.58
112.691
56.79
25.604
54.601
35.947
Financial autonomy
46.491
55.131
53.566
52.25
38.154
49.45
55.881
57.644
64.337
Repayment capacity
None
None
None
None
None
None
0.525
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
28.953%
None%
None%
Sector positioning
Debt ratio
35.952024
2022
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Average+11 pts over 3 years
In 2024, the debt ratio of SOC EXPLOITATION U PANCONE (35.95) 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
64.34%2024
2022
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent
In 2024, the financial autonomy of SOC EXPLOITATION U PANCONE (64.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.53 years2022
2022
Q1: -0.0 years
Med: 1.33 years
Q3: 5.31 years
Good
In 2022, the repayment capacity of SOC EXPLOITATION U PANCONE (0.53) 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 354.20. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
354.201
Liquidity indicators evolution SOC EXPLOITATION U PANCONE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
151.142
183.226
148.74
205.538
225.865
250.49
104.254
303.162
354.201
Interest coverage
None
None
None
None
None
None
1.736
None
None
Sector positioning
Liquidity ratio
354.22024
2022
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent+43 pts over 3 years
In 2024, the liquidity ratio of SOC EXPLOITATION U PANCONE (354.20) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
1.74x2022
2022
Q1: 0.0x
Med: 1.51x
Q3: 7.64x
Good
In 2022, the interest coverage of SOC EXPLOITATION U PANCONE (1.7x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution SOC EXPLOITATION U PANCONE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
185 504 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
7
0
0
Supplier payment term (days)
0
0
0
0
0
0
167
0
0
Positioning of SOC EXPLOITATION U PANCONE in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 99 transactions of similar company sales
in 2024,
the value of SOC EXPLOITATION U PANCONE is estimated at
744 556 €
(range 389 145€ - 1 640 828€).
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 value2024
99 tx
389k€744k€1640k€
744 556 €Range: 389 145€ - 1 640 828€
NAF 5 année 2024
Valuation method used
Net Income Multiple
181 829 €
×
4.1x
=744 557 €
Range: 389 145€ - 1 640 829€
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 99 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 (Hôtels et hébergement similaire )
Compare SOC EXPLOITATION U PANCONE with other companies in the same sector:
Frequently asked questions about SOC EXPLOITATION U PANCONE
What is the revenue of SOC EXPLOITATION U PANCONE ?
The revenue of SOC EXPLOITATION U PANCONE in 2022 is 1.5 M€.
Is SOC EXPLOITATION U PANCONE profitable?
Yes, SOC EXPLOITATION U PANCONE generated a net profit of 182 k€ in 2024.
Where is the headquarters of SOC EXPLOITATION U PANCONE ?
The headquarters of SOC EXPLOITATION U PANCONE is located in LUCCIANA (20290).
Where to find the tax return of SOC EXPLOITATION U PANCONE ?
The tax return of SOC EXPLOITATION U PANCONE 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 SOC EXPLOITATION U PANCONE operate?
SOC EXPLOITATION U PANCONE operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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