Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2023-06-02 (2 years)Status: ActiveBusiness sector: CoiffureLocation: CASTELJALOUX (47700), Lot-et-Garonne
16 BIS COIFFURE SANDRINE PRENDIN : revenue, balance sheet and financial ratios
16 BIS COIFFURE SANDRINE PRENDIN is a French company
founded 2 years ago,
specialized in the sector Coiffure.
Based in CASTELJALOUX (47700),
this company of category PME
shows in 2025 a revenue of 146 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - 16 BIS COIFFURE SANDRINE PRENDIN (SIREN 953092186)
Indicator
2025
2024
Revenue
145 749 €
152 144 €
Net income
48 585 €
61 901 €
EBITDA
61 516 €
74 440 €
Net margin
33.3%
40.7%
Revenue and income statement
In 2025, 16 BIS COIFFURE SANDRINE PRENDIN achieves revenue of 146 k€. Slight decline of -4% vs 2024. After deducting consumption (20 k€), gross margin stands at 125 k€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 62 k€, representing 42.2% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -17%, reducing margin by 6.7 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 49 k€, i.e. 33.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
145 749 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
125 456 €
EBITDA (2025)
?
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
61 516 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
54 237 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
48 585 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
41.9%
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 91%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 39.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
90.691%
Financial autonomy (2025)
?
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
49.866%
Cash flow / Revenue (2025)
?
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
39.732%
Repayment capacity (2025)
?
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
1.734
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution 16 BIS COIFFURE SANDRINE PRENDIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2024
2025
Debt ratio
191.749
90.691
Financial autonomy
32.341
49.866
Repayment capacity
1.714
1.734
Cash flow / Revenue
44.774%
39.732%
Sector positioning
Debt ratio
90.692025
2024
2025
Q1: 0.09
Med: 6.72
Q3: 37.49
Watch
In 2025, the debt ratio of 16 BIS COIFFURE SANDRINE ... (90.69) 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
49.87%2025
2024
2025
Q1: 2.38%
Med: 25.19%
Q3: 65.07%
Good
In 2025, the financial autonomy of 16 BIS COIFFURE SANDRINE ... (49.9%) 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
1.73 years2025
2024
2025
Q1: 0.0 years
Med: 0.11 years
Q3: 1.53 years
Watch
In 2025, the repayment capacity of 16 BIS COIFFURE SANDRINE ... (1.73) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 884.56. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 9.8x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
884.561
Interest coverage (2025)
?
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
9.768
Liquidity indicators evolution 16 BIS COIFFURE SANDRINE PRENDIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2024
2025
Liquidity ratio
703.324
884.561
Interest coverage
8.845
9.768
Sector positioning
Liquidity ratio
884.562025
2024
2025
Q1: 72.01
Med: 149.84
Q3: 288.4
Excellent
In 2025, the liquidity ratio of 16 BIS COIFFURE SANDRINE ... (884.56) 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
9.77x2025
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 3.22x
Excellent
In 2025, the interest coverage of 16 BIS COIFFURE SANDRINE ... (9.8x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. Favorable situation: supplier credit is longer than customer credit by 22 days. Inventory turnover is 12 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-4 days): operations structurally generate cash.
Operating WCR (2025)
?
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
-1 519 €
Customer credit (2025)
?
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
1 j
Supplier credit (2025)
?
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
23 j
Inventory turnover (2025)
?
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
12 j
WCR in days of revenue (2025)
?
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
-4 j
WCR and payment terms evolution 16 BIS COIFFURE SANDRINE PRENDIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2024
2025
Operating WCR
-2 527 €
-1 519 €
Inventory turnover (days)
9
12
Customer payment term (days)
0
1
Supplier payment term (days)
29
23
Positioning of 16 BIS COIFFURE SANDRINE PRENDIN in its sector
Comparison with sector Coiffure
Valuation estimate
Based on 71 transactions of similar company sales
in 2025,
the value of 16 BIS COIFFURE SANDRINE PRENDIN is estimated at
222 160 €
(range 128 548€ - 438 294€).
With an EBITDA of 61 516€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.54x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2025
71 tx
128k€222k€438k€
222 160 €Range: 128 548€ - 438 294€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
61 516 €×4.7x
Estimation286 887 €
177 811€ - 627 493€
Revenue Multiple30%
145 749 €×0.54x
Estimation78 917 €
54 238€ - 114 690€
Net Income Multiple20%
48 585 €×5.7x
Estimation275 207 €
116 862€ - 450 703€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 (Coiffure)
Compare 16 BIS COIFFURE SANDRINE PRENDIN with other companies in the same sector:
Frequently asked questions about 16 BIS COIFFURE SANDRINE PRENDIN
What is the revenue of 16 BIS COIFFURE SANDRINE PRENDIN ?
The revenue of 16 BIS COIFFURE SANDRINE PRENDIN in 2025 is 146 k€.
Is 16 BIS COIFFURE SANDRINE PRENDIN profitable?
Yes, 16 BIS COIFFURE SANDRINE PRENDIN generated a net profit of 49 k€ in 2025.
Where is the headquarters of 16 BIS COIFFURE SANDRINE PRENDIN ?
The headquarters of 16 BIS COIFFURE SANDRINE PRENDIN is located in CASTELJALOUX (47700), in the department Lot-et-Garonne.
Where to find the tax return of 16 BIS COIFFURE SANDRINE PRENDIN ?
The tax return of 16 BIS COIFFURE SANDRINE PRENDIN 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 16 BIS COIFFURE SANDRINE PRENDIN operate?
16 BIS COIFFURE SANDRINE PRENDIN operates in the sector Coiffure (NAF code 96.02A). 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