Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-03-25 (29 years)Status: ActiveBusiness sector: Hôtels et hébergement similaire Location: NEUILLY-SUR-SEINE (92200), Hauts-de-Seine
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
BALLADINS CLERMONT : revenue, balance sheet and financial ratios
BALLADINS CLERMONT is a French company
founded 29 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in NEUILLY-SUR-SEINE (92200),
this company of category PME
shows in 2016 a revenue of 47 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BALLADINS CLERMONT (SIREN 411481682)
Indicator
2018
2017
2016
Revenue
N/C
N/C
46 809 €
Net income
102 952 €
-3 159 €
271 098 €
EBITDA
-474 €
-853 €
-42 033 €
Net margin
N/C
N/C
579.2%
Revenue and income statement
In 2018, BALLADINS CLERMONT generates positive net income of 103 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2018: 271 k€ -> 103 k€.
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
-474 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-474 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
102 952 €
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 -101%. 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 -13654%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
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
-100.733%
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
-13653.919%
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
2.25
Solvency indicators evolution BALLADINS CLERMONT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Debt ratio
-104.514
-100.533
-100.733
Financial autonomy
-1573.946
-11490.68
-13653.919
Repayment capacity
-6.291
-105.938
2.25
Cash flow / Revenue
-116.117%
None%
None%
Sector positioning
Debt ratio
-100.732018
2016
2017
2018
Q1: 0.0
Med: 30.86
Q3: 148.8
Excellent
In 2018, the debt ratio of BALLADINS CLERMONT (-100.73) 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
-13653.92%2018
2016
2017
2018
Q1: 4.65%
Med: 32.18%
Q3: 61.5%
Watch
In 2018, the financial autonomy of BALLADINS CLERMONT (-13653.9%) 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
2.25 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.76 years
Q3: 4.62 years
Average+35 pts over 3 years
In 2018, the repayment capacity of BALLADINS CLERMONT (2.25) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
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
-305.696
Liquidity indicators evolution BALLADINS CLERMONT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
345.465
257.829
None
Interest coverage
-20.924
-650.41
-305.696
Sector positioning
Liquidity ratio
257.832017
2016
2017
Q1: 57.08
Med: 119.76
Q3: 257.63
Excellent
In 2017, the liquidity ratio of BALLADINS CLERMONT (257.83) 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
-305.7x2018
2016
2017
2018
Q1: 0.0x
Med: 1.22x
Q3: 7.87x
Watch
In 2018, the interest coverage of BALLADINS CLERMONT (-305.7x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution BALLADINS CLERMONT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
9 197 €
0 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
13
0
0
Supplier payment term (days)
34
1399
0
Positioning of BALLADINS CLERMONT in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 156 transactions of similar company sales
in 2018,
the value of BALLADINS CLERMONT is estimated at
404 262 €
(range 126 274€ - 1 283 964€).
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
156 transactions
126k€404k€1283k€
404 262 €Range: 126 274€ - 1 283 964€
NAF 5 année 2018
Valuation method used
Net Income Multiple
102 952 €
×
3.9x
=404 263 €
Range: 126 275€ - 1 283 965€
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 156 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 (Hôtels et hébergement similaire )
Compare BALLADINS CLERMONT with other companies in the same sector:
Frequently asked questions about BALLADINS CLERMONT
What is the revenue of BALLADINS CLERMONT ?
The revenue of BALLADINS CLERMONT in 2016 is 47 k€.
Is BALLADINS CLERMONT profitable?
Yes, BALLADINS CLERMONT generated a net profit of 103 k€ in 2018.
Where is the headquarters of BALLADINS CLERMONT ?
The headquarters of BALLADINS CLERMONT is located in NEUILLY-SUR-SEINE (92200), in the department Hauts-de-Seine.
Where to find the tax return of BALLADINS CLERMONT ?
The tax return of BALLADINS CLERMONT 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 BALLADINS CLERMONT operate?
BALLADINS CLERMONT operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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