Employees: NN (None)Legal category: 3120Size: PMECreation date: 2003-12-13 (22 years)Status: ActiveBusiness sector: Débits de boissonsLocation: None (None), None
BAR MOGHULS LTD : revenue, balance sheet and financial ratios
BAR MOGHULS LTD is a French company
founded 22 years ago,
specialized in the sector Débits de boissons.
this company of category PME
shows in 2022 a revenue of 72 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BAR MOGHULS LTD (SIREN 452837271)
Indicator
2022
2021
2020
2019
2018
2017
2015
Revenue
72 008 €
9 696 €
48 499 €
22 619 €
24 919 €
8 615 €
69 278 €
Net income
12 589 €
4 628 €
175 731 €
-7 808 €
-11 067 €
-11 878 €
-134 935 €
EBITDA
17 384 €
8 393 €
14 145 €
626 €
-5 408 €
-16 790 €
20 477 €
Net margin
17.5%
47.7%
362.3%
-34.5%
-44.4%
-137.9%
-194.8%
Revenue and income statement
In 2022, BAR MOGHULS LTD achieves revenue of 72 k€. Revenue is growing positively over 7 years (CAGR: +0.6%). Vs 2021, growth of +643% (10 k€ -> 72 k€). After deducting consumption (25 k€), gross margin stands at 47 k€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 17 k€, representing 24.1% of revenue. Warning negative scissor effect: despite revenue change (+643%), EBITDA varies by +107%, reducing margin by 62.4 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 13 k€, i.e. 17.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
72 008 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
47 212 €
EBITDA (2022)
?
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
17 384 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
12 589 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 589 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
24.1%
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 18%. 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 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 22.7% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
17.958%
Financial autonomy (2022)
?
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
2.648%
Cash flow / Revenue (2022)
?
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
22.714%
Repayment capacity (2022)
?
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
0.0
Asset age ratio (2022)
?
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
2015
2017
2018
2019
2020
2021
2022
Debt ratio
-0.064
-101.799
-130.64
931.421
2.031
29.096
17.958
Financial autonomy
0.029
1.961
1.877
1.874
1.864
2.669
2.648
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
4.138%
-74.254%
-20.948%
-1.941%
372.055%
94.596%
22.714%
Sector positioning
Debt ratio
17.962022
2020
2021
2022
Q1: 2.46
Med: 44.85
Q3: 171.11
Good+8 pts over 3 years
In 2022, the debt ratio of BAR MOGHULS LTD (17.96) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
2.65%2022
2020
2021
2022
Q1: 10.24%
Med: 33.72%
Q3: 58.97%
Average
In 2022, the financial autonomy of BAR MOGHULS LTD (2.6%) 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
0.0 years2022
2020
2021
2022
Q1: -0.0 years
Med: 0.59 years
Q3: 3.47 years
Good
In 2022, the repayment capacity of BAR MOGHULS LTD (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 9.52. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
9.518
Interest coverage (2022)
?
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
0.0
Liquidity indicators evolution BAR MOGHULS LTD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2019
2020
2021
2022
Liquidity ratio
41.218
61.701
75.205
89.976
380.774
5.203
9.518
Interest coverage
0.0
0.0
0.0
23.003
70.696
0.0
0.0
Sector positioning
Liquidity ratio
9.522022
2020
2021
2022
Q1: 61.79
Med: 140.64
Q3: 271.02
Watch-67 pts over 3 years
In 2022, the liquidity ratio of BAR MOGHULS LTD (9.52) 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
0.0x2022
2020
2021
2022
Q1: 0.0x
Med: 0.28x
Q3: 3.77x
Average-50 pts over 3 years
In 2022, the interest coverage of BAR MOGHULS LTD (0.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 35 days. Excellent situation: suppliers finance 35 days of the operating cycle (retail model). Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-582 days): operations structurally generate cash. Over 2015-2022, WCR increased by +32%, requiring additional financing.
Operating WCR (2022)
?
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
-116 339 €
Customer credit (2022)
?
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 (2022)
?
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
35 j
Inventory turnover (2022)
?
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
5 j
WCR in days of revenue (2022)
?
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
-582 j
WCR and payment terms evolution BAR MOGHULS LTD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2021
2022
Operating WCR
-172 342 €
-26 729 €
-18 497 €
-6 893 €
40 457 €
-122 154 €
-116 339 €
Inventory turnover (days)
12
0
28
28
23
96
5
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
256
452
322
480
65
20
35
Positioning of BAR MOGHULS LTD in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 128 transactions of similar company sales
in 2022,
the value of BAR MOGHULS LTD is estimated at
76 345 €
(range 45 274€ - 139 683€).
With an EBITDA of 17 384€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 1.62x
(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.
Estimated enterprise value2022
128 transactions
45k€76k€139k€
76 345 €Range: 45 274€ - 139 683€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
17 384 €×3.6x
Estimation61 861 €
37 151€ - 107 262€
Revenue Multiple30%
72 008 €×1.62x
Estimation116 362 €
69 878€ - 213 342€
Net Income Multiple20%
12 589 €×4.2x
Estimation52 531 €
28 681€ - 110 250€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 128 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 BAR MOGHULS LTD with other companies in the same sector:
Yes, BAR MOGHULS LTD generated a net profit of 13 k€ in 2022.
Where is the headquarters of BAR MOGHULS LTD ?
The headquarters of BAR MOGHULS LTD is located in address not disclosed.
Where to find the tax return of BAR MOGHULS LTD ?
The tax return of BAR MOGHULS LTD 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 BAR MOGHULS LTD operate?
BAR MOGHULS LTD 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