Employees: NN (None)Legal category: SCA (commandite par actions)Size: NoneCreation date: 2002-12-20 (23 years)Status: ActiveBusiness sector: Débits de boissonsLocation: PARIS (75015), Paris
AMNESIA PARIS : revenue, balance sheet and financial ratios
AMNESIA PARIS is a French company
founded 23 years ago,
specialized in the sector Débits de boissons.
Based in PARIS (75015),
this company of category PME
shows in 2018 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AMNESIA PARIS (SIREN 444651103)
Indicator
2018
2017
2016
Revenue
1 201 700 €
1 504 424 €
2 140 137 €
Net income
-869 871 €
-834 281 €
-525 218 €
EBITDA
-725 822 €
-616 998 €
-304 990 €
Net margin
-72.4%
-55.5%
-24.5%
Revenue and income statement
In 2018, AMNESIA PARIS achieves revenue of 1.2 M€. Revenue is declining over the period 2016-2018 (CAGR: -25.1%). Significant drop of -20% vs 2017. After deducting consumption (226 k€), gross margin stands at 976 k€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -726 k€, representing -60.4% of revenue. Warning negative scissor effect: despite revenue change (-20%), EBITDA varies by -18%, reducing margin by 19.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -870 k€ (-72.4% of revenue), which will impact equity.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 201 700 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
975 643 €
EBITDA (2018)
?
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
-725 822 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-846 711 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-869 871 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-56.9%
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 -43%. 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 -356%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-42.537%
Financial autonomy (2018)
?
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
-355.864%
Cash flow / Revenue (2018)
?
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
-60.415%
Repayment capacity (2018)
?
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
-2.512
Asset age ratio (2018)
?
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
2017
2018
Debt ratio
-56.902
-52.025
-42.537
Financial autonomy
-226.711
-314.618
-355.864
Repayment capacity
-3.92
-2.658
-2.512
Cash flow / Revenue
-16.424%
-39.0%
-60.415%
Sector positioning
Debt ratio
-42.542018
2016
2017
2018
Q1: 0.21
Med: 44.7
Q3: 223.14
Excellent
In 2018, the debt ratio of AMNESIA PARIS (-42.54) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-355.86%2018
2016
2017
2018
Q1: 8.52%
Med: 34.65%
Q3: 62.73%
Watch
In 2018, the financial autonomy of AMNESIA PARIS (-355.9%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-2.51 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.49 years
Q3: 3.46 years
Excellent
In 2018, the repayment capacity of AMNESIA PARIS (-2.51) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 22.03. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
22.03
Interest coverage (2018)
?
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
-3.284
Liquidity indicators evolution AMNESIA PARIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
24.112
22.227
22.03
Interest coverage
-10.11
-4.548
-3.284
Sector positioning
Liquidity ratio
22.032018
2016
2017
2018
Q1: 36.45
Med: 86.41
Q3: 175.69
Watch
In 2018, the liquidity ratio of AMNESIA PARIS (22.03) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-3.28x2018
2016
2017
2018
Q1: 0.0x
Med: 1.01x
Q3: 6.53x
Average
In 2018, the interest coverage of AMNESIA PARIS (-3.3x) 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.
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: 11 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 697 days. Excellent situation: suppliers finance 686 days of the operating cycle (retail model). Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 216 days of revenue, i.e. 723 k€ to permanently finance. Over 2016-2018, WCR increased by +38%, requiring additional financing.
Operating WCR (2018)
?
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
722 522 €
Customer credit (2018)
?
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
11 j
Supplier credit (2018)
?
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
697 j
Inventory turnover (2018)
?
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
10 j
WCR in days of revenue (2018)
?
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
216 j
WCR and payment terms evolution AMNESIA PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
524 997 €
508 992 €
722 522 €
Inventory turnover (days)
13
13
10
Customer payment term (days)
8
16
11
Supplier payment term (days)
317
441
697
Positioning of AMNESIA PARIS in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 144 transactions of similar company sales
in 2018,
the value of AMNESIA PARIS is estimated at
1 056 894 €
(range 727 807€ - 1 439 405€).
The price/revenue ratio is 0.88x
(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 value2018
144 transactions
727k€1056k€1439k€
1 056 894 €Range: 727 807€ - 1 439 405€
NAF 5 année 2018
Valuation method used
Revenue Multiple
1 201 700 €
×
0.88x
=1 056 895 €
Range: 727 808€ - 1 439 405€
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 144 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 (Débits de boissons)
Compare AMNESIA PARIS with other companies in the same sector:
The headquarters of AMNESIA PARIS is located in PARIS (75015), in the department Paris.
Where to find the tax return of AMNESIA PARIS ?
The tax return of AMNESIA PARIS 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 AMNESIA PARIS operate?
AMNESIA PARIS operates in the sector Débits de boissons (NAF code 56.30Z). 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