Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-11-10 (14 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: ANGLET (64600), Pyrenees-Atlantiques
THE BEACH HOUSE HOLDING : revenue, balance sheet and financial ratios
THE BEACH HOUSE HOLDING is a French company
founded 14 years ago,
specialized in the sector Activités des sociétés holding.
Based in ANGLET (64600),
this company of category PME
shows in 2021 a revenue of 39 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - THE BEACH HOUSE HOLDING (SIREN 537975864)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
38 931 €
18 080 €
N/C
N/C
N/C
32 700 €
Net income
853 631 €
174 257 €
10 084 €
-9 723 €
21 336 €
-36 953 €
EBITDA
-35 317 €
-3 087 €
-2 906 €
N/C
N/C
-2 753 €
Net margin
2192.7%
963.8%
N/C
N/C
N/C
-113.0%
Revenue and income statement
In 2021, THE BEACH HOUSE HOLDING achieves revenue of 39 k€. Revenue is growing positively over 6 years (CAGR: +3.5%). Vs 2020, growth of +115% (18 k€ -> 39 k€). After deducting consumption (0 €), gross margin stands at 39 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 -35 k€, representing -90.7% of revenue. Warning negative scissor effect: despite revenue change (+115%), EBITDA varies by -1044%, reducing margin by 73.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 854 k€, i.e. 2192.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
38 931 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
38 931 €
EBITDA (2021)
?
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
-35 317 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-54 544 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
853 631 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-90.7%
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 27%. 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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
27.153%
Financial autonomy (2021)
?
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
78.061%
Cash flow / Revenue (2021)
?
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
-63.407%
Repayment capacity (2021)
?
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
-11.79
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution THE BEACH HOUSE HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
5143.371
2710.347
3532.249
2703.661
479.024
27.153
Financial autonomy
1.906
3.557
2.75
3.565
16.908
78.061
Repayment capacity
-31.011
None
None
117.906
5.999
-11.79
Cash flow / Revenue
-113.006%
None%
None%
None%
963.811%
-63.407%
Sector positioning
Debt ratio
27.152021
2019
2020
2021
Q1: 0.13
Med: 15.19
Q3: 84.93
Average-21 pts over 3 years
In 2021, the debt ratio of THE BEACH HOUSE HOLDING (27.15) 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
78.06%2021
2019
2020
2021
Q1: 21.52%
Med: 60.87%
Q3: 89.3%
Good+40 pts over 3 years
In 2021, the financial autonomy of THE BEACH HOUSE HOLDING (78.1%) 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
-11.79 years2021
2019
2020
2021
Q1: -0.0 years
Med: 0.11 years
Q3: 3.68 years
Excellent-50 pts over 3 years
In 2021, the repayment capacity of THE BEACH HOUSE HOLDING (-11.79) 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 11327.02. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
11327.018
Interest coverage (2021)
?
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 THE BEACH HOUSE HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
233346.6
244854.2
85275.884
263123.291
4739.168
11327.018
Interest coverage
-2379.622
None
None
0.0
-22.773
0.0
Sector positioning
Liquidity ratio
11327.022021
2019
2020
2021
Q1: 108.17
Med: 446.13
Q3: 2343.75
Excellent
In 2021, the liquidity ratio of THE BEACH HOUSE HOLDING (11327.02) 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
0.0x2021
2019
2020
2021
Q1: -44.79x
Med: 0.0x
Q3: 0.0x
Good
In 2021, the interest coverage of THE BEACH HOUSE HOLDING (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: 128 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 31 days. The gap of 97 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 9725 days of revenue, i.e. 1.1 M€ to permanently finance.
Operating WCR (2021)
?
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
1 051 727 €
Customer credit (2021)
?
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
128 j
Supplier credit (2021)
?
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
31 j
Inventory turnover (2021)
?
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 (2021)
?
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
9725 j
WCR and payment terms evolution THE BEACH HOUSE HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
1 166 233 €
0 €
0 €
0 €
1 212 437 €
1 051 727 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
272
0
0
0
204
128
Supplier payment term (days)
0
0
0
0
27
31
Positioning of THE BEACH HOUSE HOLDING in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 98 transactions of similar company sales
in 2021,
the value of THE BEACH HOUSE HOLDING is estimated at
1 647 533 €
(range 558 810€ - 4 648 398€).
The price/revenue ratio is 0.46x
(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 value2021
98 tx
558k€1647k€4648k€
1 647 533 €Range: 558 810€ - 4 648 398€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
38 931 €×0.46x
Estimation18 072 €
8 836€ - 37 924€
Net Income Multiple20%
853 631 €×4.8x
Estimation4 091 726 €
1 383 772€ - 11 564 112€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 98 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 sociétés holding)
Compare THE BEACH HOUSE HOLDING with other companies in the same sector:
Frequently asked questions about THE BEACH HOUSE HOLDING
What is the revenue of THE BEACH HOUSE HOLDING ?
The revenue of THE BEACH HOUSE HOLDING in 2021 is 39 k€.
Is THE BEACH HOUSE HOLDING profitable?
Yes, THE BEACH HOUSE HOLDING generated a net profit of 854 k€ in 2021.
Where is the headquarters of THE BEACH HOUSE HOLDING ?
The headquarters of THE BEACH HOUSE HOLDING is located in ANGLET (64600), in the department Pyrenees-Atlantiques.
Where to find the tax return of THE BEACH HOUSE HOLDING ?
The tax return of THE BEACH HOUSE HOLDING 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 THE BEACH HOUSE HOLDING operate?
THE BEACH HOUSE HOLDING operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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