Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-03-01 (22 years)Status: ActiveBusiness sector: Débits de boissonsLocation: PARIS (75018), Paris
AU PALAIS DE MONTMARTRE : revenue, balance sheet and financial ratios
AU PALAIS DE MONTMARTRE is a French company
founded 22 years ago,
specialized in the sector Débits de boissons.
Based in PARIS (75018),
this company of category PME
shows in 2021 a revenue of 119 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AU PALAIS DE MONTMARTRE (SIREN 452682859)
Indicator
2021
2016
2015
Revenue
119 375 €
155 995 €
166 063 €
Net income
2 010 €
-8 805 €
-12 359 €
EBITDA
-764 €
1 016 €
-2 638 €
Net margin
1.7%
-5.6%
-7.4%
Revenue and income statement
In 2021, AU PALAIS DE MONTMARTRE achieves revenue of 119 k€. Revenue is declining over the period 2015-2021 (CAGR: -5.4%). Significant drop of -23% vs 2016. After deducting consumption (35 k€), gross margin stands at 84 k€, i.e. a rate of 70%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -764 €, representing -0.6% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2 k€, i.e. 1.7% 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
119 375 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
83 930 €
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
-764 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 774 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 010 €
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
-0.5%
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 1%. 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 74%. 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
0.575%
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
73.903%
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
-0.841%
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
-0.732
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 AU PALAIS DE MONTMARTRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2021
Debt ratio
27.636
57.627
0.575
Financial autonomy
67.013
54.523
73.903
Repayment capacity
-9.151
-119.807
-0.732
Cash flow / Revenue
-2.398%
-0.379%
-0.841%
Sector positioning
Debt ratio
0.572021
2015
2016
2021
Q1: 2.51
Med: 53.65
Q3: 180.49
Excellent-26 pts over 3 years
In 2021, the debt ratio of AU PALAIS DE MONTMARTRE (0.57) 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
73.9%2021
2015
2016
2021
Q1: 10.21%
Med: 33.77%
Q3: 58.14%
Excellent
In 2021, the financial autonomy of AU PALAIS DE MONTMARTRE (73.9%) 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
-0.73 years2021
2015
2016
2021
Q1: 0.0 years
Med: 0.66 years
Q3: 2.76 years
Excellent
In 2021, the repayment capacity of AU PALAIS DE MONTMARTRE (-0.73) 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 80.14. 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
80.14
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
-11.649
Liquidity indicators evolution AU PALAIS DE MONTMARTRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2021
Liquidity ratio
85.588
179.989
80.14
Interest coverage
-39.651
167.028
-11.649
Sector positioning
Liquidity ratio
80.142021
2015
2016
2021
Q1: 73.79
Med: 165.05
Q3: 316.58
Average-34 pts over 3 years
In 2021, the liquidity ratio of AU PALAIS DE MONTMARTRE (80.14) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-11.65x2021
2015
2016
2021
Q1: 0.0x
Med: 0.35x
Q3: 2.96x
Watch
In 2021, the interest coverage of AU PALAIS DE MONTMARTRE (-11.7x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 43 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-50 days): operations structurally generate cash. Notable WCR improvement over the period (-294%), freeing up cash.
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
-16 542 €
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
0 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
43 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
3 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
-50 j
WCR and payment terms evolution AU PALAIS DE MONTMARTRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2021
Operating WCR
8 506 €
16 208 €
-16 542 €
Inventory turnover (days)
7
23
3
Customer payment term (days)
0
0
0
Supplier payment term (days)
50
47
43
Positioning of AU PALAIS DE MONTMARTRE in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 72 transactions of similar company sales
in 2021,
the value of AU PALAIS DE MONTMARTRE is estimated at
94 330 €
(range 62 119€ - 141 443€).
The price/revenue ratio is 1.23x
(premium 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
72 tx
62k€94k€141k€
94 330 €Range: 62 119€ - 141 443€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
119 375 €×1.23x
Estimation147 160 €
98 579€ - 215 691€
Net Income Multiple20%
2 010 €×7.5x
Estimation15 086 €
7 430€ - 30 072€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 72 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 AU PALAIS DE MONTMARTRE with other companies in the same sector:
Frequently asked questions about AU PALAIS DE MONTMARTRE
What is the revenue of AU PALAIS DE MONTMARTRE ?
The revenue of AU PALAIS DE MONTMARTRE in 2021 is 119 k€.
Is AU PALAIS DE MONTMARTRE profitable?
Yes, AU PALAIS DE MONTMARTRE generated a net profit of 2 k€ in 2021.
Where is the headquarters of AU PALAIS DE MONTMARTRE ?
The headquarters of AU PALAIS DE MONTMARTRE is located in PARIS (75018), in the department Paris.
Where to find the tax return of AU PALAIS DE MONTMARTRE ?
The tax return of AU PALAIS DE MONTMARTRE 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 AU PALAIS DE MONTMARTRE operate?
AU PALAIS DE MONTMARTRE 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