Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-06-03 (12 years)Status: ActiveBusiness sector: Autres commerces de détail en magasin non spécialiséLocation: AIX-EN-PROVENCE (13100), Bouches-du-Rhone
BARBEZIEU SAS : revenue, balance sheet and financial ratios
BARBEZIEU SAS is a French company
founded 12 years ago,
specialized in the sector Autres commerces de détail en magasin non spécialisé.
Based in AIX-EN-PROVENCE (13100),
this company of category PME
shows in 2022 a revenue of 5 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BARBEZIEU SAS (SIREN 793717935)
Indicator
2022
2018
2017
2016
Revenue
4 897 €
53 265 €
97 480 €
30 243 €
Net income
797 481 €
-6 002 €
159 974 €
-23 608 €
EBITDA
-22 777 €
-5 271 €
11 682 €
-22 849 €
Net margin
16285.1%
-11.3%
164.1%
-78.1%
Revenue and income statement
In 2022, BARBEZIEU SAS achieves revenue of 5 k€. Revenue is declining over the period 2016-2022 (CAGR: -26.2%). Significant drop of -91% vs 2018. After deducting consumption (0 €), gross margin stands at 5 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -23 k€, representing -465.1% of revenue. Warning negative scissor effect: despite revenue change (-91%), EBITDA varies by -332%, reducing margin by 455.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 797 k€, i.e. 16285.1% 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
4 897 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 897 €
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
-22 777 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-23 673 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
797 481 €
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
-465.1%
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 0%. 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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 16303.3% 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
0.074%
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
0.064%
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
16303.308%
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
2016
2017
2018
2022
Debt ratio
30.455
25.914
9.333
0.074
Financial autonomy
21.586
19.925
5.874
0.064
Repayment capacity
0.0
0.0
0.0
0.0
Cash flow / Revenue
-74.639%
165.172%
-9.321%
16303.308%
Sector positioning
Debt ratio
0.072022
2017
2018
2022
Q1: -35.11
Med: 12.17
Q3: 94.36
Good-12 pts over 3 years
In 2022, the debt ratio of BARBEZIEU SAS (0.07) 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
0.06%2022
2017
2018
2022
Q1: 0.0%
Med: 19.75%
Q3: 46.72%
Average-26 pts over 3 years
In 2022, the financial autonomy of BARBEZIEU SAS (0.1%) 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
2017
2018
2022
Q1: -0.64 years
Med: 0.0 years
Q3: 1.74 years
Good+25 pts over 3 years
In 2022, the repayment capacity of BARBEZIEU SAS (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 316.75. 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
316.752
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 BARBEZIEU SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2022
Liquidity ratio
91.927
148.327
111.656
316.752
Interest coverage
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
316.752022
2017
2018
2022
Q1: 93.07
Med: 155.56
Q3: 269.07
Excellent+21 pts over 3 years
In 2022, the liquidity ratio of BARBEZIEU SAS (316.75) 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
0.0x2022
2017
2018
2022
Q1: 0.0x
Med: 0.1x
Q3: 2.53x
Average
In 2022, the interest coverage of BARBEZIEU SAS (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: 498 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1044 days. Excellent situation: suppliers finance 546 days of the operating cycle (retail model). Overall, WCR represents 34780 days of revenue, i.e. 473 k€ to permanently finance. Over 2016-2022, WCR increased by +706%, 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
473 106 €
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
498 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
1044 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
0 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
34780 j
WCR and payment terms evolution BARBEZIEU SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2022
Operating WCR
-78 048 €
127 901 €
28 180 €
473 106 €
Inventory turnover (days)
576
0
0
0
Customer payment term (days)
179
0
39
498
Supplier payment term (days)
154
80
63
1044
Positioning of BARBEZIEU SAS in its sector
Comparison with sector Autres commerces de détail en magasin non spécialisé
Valuation estimate
Based on 185 transactions of similar company sales
(all years),
the value of BARBEZIEU SAS is estimated at
1 065 813 €
(range 458 797€ - 2 736 038€).
The price/revenue ratio is 0.28x
(conservative 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
185 transactions
458k€1065k€2736k€
1 065 813 €Range: 458 797€ - 2 736 038€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
4 897 €×0.28x
Estimation1 371 €
716€ - 4 158€
Net Income Multiple20%
797 481 €×3.3x
Estimation2 662 478 €
1 145 919€ - 6 833 858€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 185 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 (Autres commerces de détail en magasin non spécialisé)
Compare BARBEZIEU SAS with other companies in the same sector:
Yes, BARBEZIEU SAS generated a net profit of 797 k€ in 2022.
Where is the headquarters of BARBEZIEU SAS ?
The headquarters of BARBEZIEU SAS is located in AIX-EN-PROVENCE (13100), in the department Bouches-du-Rhone.
Where to find the tax return of BARBEZIEU SAS ?
The tax return of BARBEZIEU SAS 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 BARBEZIEU SAS operate?
BARBEZIEU SAS operates in the sector Autres commerces de détail en magasin non spécialisé (NAF code 47.19B). 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