Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-05-09 (15 years)Status: ActiveBusiness sector: Débits de boissonsLocation: LYON (69008), Rhone
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
BERLIN SANS SOUCI : revenue, balance sheet and financial ratios
BERLIN SANS SOUCI is a French company
founded 15 years ago,
specialized in the sector Débits de boissons.
Based in LYON (69008),
this company of category PME
shows in 2017 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BERLIN SANS SOUCI (SIREN 532392255)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
1 309 757 €
Net income
36 635 €
64 178 €
32 504 €
113 434 €
246 983 €
120 028 €
113 628 €
121 820 €
116 918 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
191 946 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
8.9%
Revenue and income statement
In 2025, BERLIN SANS SOUCI generates positive net income of 37 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 117 k€ -> 37 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 635 €
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 166%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
166.133%
Financial autonomy (2025)
?
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
16.032%
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
8.95
0.37
0.827
41.264
31.347
73.138
122.991
128.341
166.133
Financial autonomy
61.941
68.779
69.899
51.61
57.915
29.127
21.525
23.401
16.032
Repayment capacity
0.162
None
None
None
None
None
None
None
None
Cash flow / Revenue
12.28%
None%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
166.132025
2023
2024
2025
Q1: 1.12
Med: 26.45
Q3: 123.58
Average
In 2025, the debt ratio of BERLIN SANS SOUCI (166.13) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
16.03%2025
2023
2024
2025
Q1: 8.06%
Med: 36.6%
Q3: 63.63%
Average-11 pts over 3 years
In 2025, the financial autonomy of BERLIN SANS SOUCI (16.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 95.87. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
95.873
Liquidity indicators evolution BERLIN SANS SOUCI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
106.485
128.798
129.299
201.934
256.729
108.307
113.0
115.465
95.873
Interest coverage
0.494
None
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
95.872025
2023
2024
2025
Q1: 81.6
Med: 170.27
Q3: 375.05
Average-13 pts over 3 years
In 2025, the liquidity ratio of BERLIN SANS SOUCI (95.87) 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.
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 BERLIN SANS SOUCI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-8 186 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
2
0
0
0
0
0
0
0
0
Customer payment term (days)
5
0
0
0
0
0
0
0
0
Supplier payment term (days)
36
0
0
0
0
0
0
0
0
Positioning of BERLIN SANS SOUCI in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 66 transactions of similar company sales
in 2025,
the value of BERLIN SANS SOUCI is estimated at
257 119 €
(range 164 306€ - 455 867€).
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 value2025
66 tx
164k€257k€455k€
257 119 €Range: 164 306€ - 455 867€
NAF 5 année 2025
Valuation method used
Net Income Multiple
36 635 €
×
7.0x
=257 120 €
Range: 164 306€ - 455 868€
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 66 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 BERLIN SANS SOUCI with other companies in the same sector:
Frequently asked questions about BERLIN SANS SOUCI
What is the revenue of BERLIN SANS SOUCI ?
The revenue of BERLIN SANS SOUCI in 2017 is 1.3 M€.
Is BERLIN SANS SOUCI profitable?
Yes, BERLIN SANS SOUCI generated a net profit of 37 k€ in 2025.
Where is the headquarters of BERLIN SANS SOUCI ?
The headquarters of BERLIN SANS SOUCI is located in LYON (69008), in the department Rhone.
Where to find the tax return of BERLIN SANS SOUCI ?
The tax return of BERLIN SANS SOUCI 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 BERLIN SANS SOUCI operate?
BERLIN SANS SOUCI 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