Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
BEAUTE BIEN ETRE CARIS-DIAS : revenue, balance sheet and financial ratios
BEAUTE BIEN ETRE CARIS-DIAS is a French company
founded 16 years ago,
specialized in the sector Soins de beauté.
Based in MORANGIS (91420),
this company of category PME
shows in 2016 a revenue of 96 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BEAUTE BIEN ETRE CARIS-DIAS (SIREN 514723055)
Indicator
2016
Revenue
95 622 €
Net income
6 462 €
EBITDA
15 683 €
Net margin
6.8%
Revenue and income statement
Im Jahr 2016 erzielt BEAUTE BIEN ETRE CARIS-DIAS einen Umsatz von 96 k€. Nach Abzug des Verbrauchs (19 k€) beträgt die Bruttomarge 77 k€, d.h. eine Rate von 80%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 16 k€, was 16.4% des Umsatzes entspricht. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 6 k€, d.h. 6.8% des Umsatzes.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
95 622 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
76 600 €
EBITDA (2016)
?
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
15 683 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 948 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 462 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
16.4%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 55%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 23%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 1.5 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 14.8% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
54.728%
Financial autonomy (2016)
?
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
22.591%
Cash flow / Revenue (2016)
?
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
14.846%
Repayment capacity (2016)
?
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
1.491
Asset age ratio (2016)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution BEAUTE BIEN ETRE CARIS-DIAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
Debt ratio
54.728
Financial autonomy
22.591
Repayment capacity
1.491
Cash flow / Revenue
14.846%
Sector positioning
Verschuldungsgrad
54.732016
2016
Q1: 0.0
Med: 29.85
Q3: 185.53
Average
Im Jahr 2016 liegt über dem Median der Branche das verschuldungsgrad von BEAUTE BIEN ETRE CARIS-DIAS (54.73). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
22.59%2016
2016
Q1: 7.07%
Med: 32.51%
Q3: 61.69%
Average
Im Jahr 2016 liegt unter dem Median der Branche das finanzielle autonomie von BEAUTE BIEN ETRE CARIS-DIAS (22.6%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
1.49 ans2016
2016
Q1: 0.0 ans
Med: 0.1 ans
Q3: 2.46 ans
Average
Im Jahr 2016 liegt über dem Median der Branche das rückzahlungsfähigkeit von BEAUTE BIEN ETRE CARIS-DIAS (1.5 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 15.18. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 2.8x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
Liquidity ratio (2016)
?
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
15.181
Interest coverage (2016)
?
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
2.767
Liquidity indicators evolution BEAUTE BIEN ETRE CARIS-DIAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
Liquidity ratio
15.181
Interest coverage
2.767
Sector positioning
Liquiditätsquote
15.182016
2016
Q1: 44.74
Med: 101.05
Q3: 200.67
Beobachten
Im Jahr 2016 liegt in den unteren 25% der Branche das liquiditätsquote von BEAUTE BIEN ETRE CARIS-DIAS (15.18). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
2.77x2016
2016
Q1: 0.0x
Med: 0.17x
Q3: 6.78x
Gut
Im Jahr 2016 liegt über dem Median der Branche das zinsdeckung von BEAUTE BIEN ETRE CARIS-DIAS (2.8x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 0 Tage. Lieferantenfrist: 21 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 12 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. WCR ist negativ (-114 Tage): Der Betrieb generiert strukturell Liquidität.
Operating WCR (2016)
?
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
-30 334 €
Customer credit (2016)
?
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 (2016)
?
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
21 j
Inventory turnover (2016)
?
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
12 j
WCR in days of revenue (2016)
?
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
-114 j
WCR and payment terms evolution BEAUTE BIEN ETRE CARIS-DIAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
Operating WCR
-30 334 €
Inventory turnover (days)
12
Customer payment term (days)
0
Supplier payment term (days)
21
Positioning of BEAUTE BIEN ETRE CARIS-DIAS in its sector
Comparison with sector Soins de beauté
Valuation estimate
Based on 1300 transactions of similar company sales
(all years),
the value of BEAUTE BIEN ETRE CARIS-DIAS is estimated at
62 462 €
(range 33 531€ - 104 937€).
With an EBITDA of 15 683€, the sector multiple of 5.1x is applied.
The price/revenue ratio is 0.53x
(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 value2016
1300 transactions
33k€62k€104k€
62 462 €Range: 33 531€ - 104 937€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
15 683 €×5.1x
Estimation79 404 €
41 393€ - 137 290€
Revenue Multiple30%
95 622 €×0.53x
Estimation50 965 €
31 407€ - 71 743€
Net Income Multiple20%
6 462 €×5.8x
Estimation37 353 €
17 065€ - 73 849€
How is this estimate calculated?
This estimate is based on the analysis of 1300 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 (Soins de beauté)
Compare BEAUTE BIEN ETRE CARIS-DIAS with other companies in the same sector:
Frequently asked questions about BEAUTE BIEN ETRE CARIS-DIAS
What is the revenue of BEAUTE BIEN ETRE CARIS-DIAS ?
The revenue of BEAUTE BIEN ETRE CARIS-DIAS in 2016 is 96 k€.
Is BEAUTE BIEN ETRE CARIS-DIAS profitable?
Yes, BEAUTE BIEN ETRE CARIS-DIAS generated a net profit of 6 k€ in 2016.
Where is the headquarters of BEAUTE BIEN ETRE CARIS-DIAS ?
The headquarters of BEAUTE BIEN ETRE CARIS-DIAS is located in MORANGIS (91420), in the department Essonne.
Where to find the tax return of BEAUTE BIEN ETRE CARIS-DIAS ?
The tax return of BEAUTE BIEN ETRE CARIS-DIAS 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 BEAUTE BIEN ETRE CARIS-DIAS operate?
BEAUTE BIEN ETRE CARIS-DIAS operates in the sector Soins de beauté (NAF code 96.02B). 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