Mitarbeiter: 01 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2016-01-01 (10 Jahre)Status: AktivBranche: Vente à distance sur catalogue généralStandort: LAVERUNE (34880), Herault
MY WONDERFUL KIDS : revenue, balance sheet and financial ratios
MY WONDERFUL KIDS is a French company
founded 10 years ago,
specialized in the sector Vente à distance sur catalogue général.
Based in LAVERUNE (34880),
this company of category PME
shows in 2019 a revenue of 27 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - MY WONDERFUL KIDS (SIREN 817502339)
Kennzahl
2019
2017
Umsatz
26 609 €
30 917 €
Nettoergebnis
-963 €
0 €
EBITDA
-5 082 €
-18 167 €
Nettomarge
-3.6%
0.0%
Umsatz und Gewinn- und Verlustrechnung
In 2019, MY WONDERFUL KIDS achieves revenue of 27 k€. Significant drop of -14% vs 2017. After deducting consumption (16 k€), gross margin stands at 11 k€, i.e. a rate of 42%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5 k€, representing -19.1% of revenue. Positive scissor effect: EBITDA margin improves by +39.7 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -963 € (-3.6% of revenue), which will impact equity.
Umsatz (2019)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
26 609 €
Bruttomarge (2019)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
11 094 €
EBITDA (2019)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-5 082 €
EBIT (2019)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-513 €
Nettoergebnis (2019)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 410%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2019)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
409.528%
Finanzielle Autonomie (2019)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Capacité d'autofinancement rapportée au chiffre d'affaires.
Formel
(CAF / CA) x 100
Interpretation
Je höher das Verhältnis, desto mehr Liquidität generiert das Unternehmen
-20.726%
Rückzahlungsfähigkeit (2019)
?
Rückzahlungsfähigkeit
Definition
Anzahl der Jahre zur Schuldenrückzahlung mit dem Cashflow.
Formel
Dettes financières / CAF
Interpretation
< 3 Jahre : Ausgezeichnet 3-5 Jahre : Angemessen > 5 Jahre : Attention
-1.512
Entwicklung der Solvenzkennzahlen MY WONDERFUL KIDS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2019
Verschuldungsgrad
657.267
409.528
Finanzielle Autonomie
11.484
17.582
Rückzahlungsfähigkeit
-10.318
-1.512
Cashflow / Umsatz
-6.181%
-20.726%
Positionnement sectoriel
Debt ratio
409.532019
2017
2019
Q1: 0.0
Méd: 4.63
Q3: 66.44
Watch
In 2019, the debt ratio of MY WONDERFUL KIDS (409.53) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
17.58%2019
2017
2019
Q1: 0.37%
Méd: 23.18%
Q3: 57.04%
Average+5 pts über 2 Jahre
In 2019, the financial autonomy of MY WONDERFUL KIDS (17.6%) 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
-1.51 years2019
2017
2019
Q1: -0.01 years
Méd: 0.0 years
Q3: 0.33 years
Excellent
In 2019, the repayment capacity of MY WONDERFUL KIDS (-1.51) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 961.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2019)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
960.996
Zinsdeckung (2019)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen MY WONDERFUL KIDS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2017
2019
Liquiditätsquote
757.966
960.996
Zinsdeckung
-2.389
-1.751
Positionnement sectoriel
Liquidity ratio
961.02019
2017
2019
Q1: 96.76
Méd: 159.1
Q3: 304.31
Excellent
In 2019, the liquidity ratio of MY WONDERFUL KIDS (961.00) 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
-1.75x2019
2017
2019
Q1: -0.01x
Méd: 0.0x
Q3: 0.34x
Average
In 2019, the interest coverage of MY WONDERFUL KIDS (-1.8x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Inventory turnover is 108 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 124 days of revenue, i.e. 9 k€ to permanently finance.
Operatives Working Capital (2019)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
11 j
Lagerumschlag (2019)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
108 j
Working Capital in Umsatztagen (2019)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
124 j
Entwicklung des Working Capital und der Zahlungsfristen MY WONDERFUL KIDS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2019
BFR d'exploitation
17 370 €
9 145 €
Lagerumschlag (Tage)
195
108
Crédit clients (jours)
5
0
Crédit fournisseurs (jours)
14
11
Positionnement de MY WONDERFUL KIDS dans son secteur
Vergleich mit der Branche Vente à distance sur catalogue général
Bewertungsschätzung
Based on 121 transactions of similar company sales
(all years),
the value of MY WONDERFUL KIDS is estimated at
7 183 €
(range 4 164€ - 15 436€).
The price/revenue ratio is 0.27x
(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.
Estimated enterprise value2019
121 transactions
4k€7k€15k€
7 183 €Range: 4 164€ - 15 436€
NAF 5 all-time
Valuation method used
Revenue Multiple
26 609 €
×
0.27x
=7 183 €
Range: 4 164€ - 15 437€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 121 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 (Vente à distance sur catalogue général)
Compare MY WONDERFUL KIDS with other companies in the same sector:
Frequently asked questions about MY WONDERFUL KIDS
What is the revenue of MY WONDERFUL KIDS ?
The revenue of MY WONDERFUL KIDS in 2019 is 27 k€.
Is MY WONDERFUL KIDS profitable?
MY WONDERFUL KIDS recorded a net loss in 2019.
Where is the headquarters of MY WONDERFUL KIDS ?
The headquarters of MY WONDERFUL KIDS is located in LAVERUNE (34880), in the department Herault.
Where to find the tax return of MY WONDERFUL KIDS ?
The tax return of MY WONDERFUL KIDS 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 MY WONDERFUL KIDS operate?
MY WONDERFUL KIDS operates in the sector Vente à distance sur catalogue général (NAF code 47.91A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen