Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1984-06-01 (41 years)Status: ActiveBusiness sector: Fabrication d’articles de joaillerie et bijouterieLocation: PARIS (75004), Paris
BIJOUX A MONIC : revenue, balance sheet and financial ratios
BIJOUX A MONIC is a French company
founded 41 years ago,
specialized in the sector Fabrication d’articles de joaillerie et bijouterie.
Based in PARIS (75004),
this company of category PME
shows in 2023 a revenue of 580 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BIJOUX A MONIC (SIREN 330158221)
Indicator
2023
2022
2021
2020
2019
2018
2017
2017
2016
Revenue
579 623 €
552 380 €
419 330 €
367 837 €
505 127 €
484 940 €
247 953 €
508 292 €
540 797 €
Net income
2 752 €
43 325 €
-25 540 €
-67 765 €
-35 564 €
-67 182 €
-34 950 €
-50 978 €
-3 994 €
EBITDA
-1 519 €
-18 625 €
-82 334 €
-134 922 €
-45 459 €
-67 415 €
-60 088 €
-63 001 €
-63 954 €
Net margin
0.5%
7.8%
-6.1%
-18.4%
-7.0%
-13.9%
-14.1%
-10.0%
-0.7%
Revenue and income statement
In 2023, BIJOUX A MONIC achieves revenue of 580 k€. Revenue is growing positively over 9 years (CAGR: +1.0%). Vs 2022: +5%. After deducting consumption (126 k€), gross margin stands at 454 k€, i.e. a rate of 78%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2 k€, representing -0.3% of revenue. Positive scissor effect: EBITDA margin improves by +3.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3 k€, i.e. 0.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
579 623 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
453 981 €
EBITDA (2023)
?
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
-1 519 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 640 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 752 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.3%
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 -340%. 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 -31%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 142.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-339.544%
Financial autonomy (2023)
?
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
-30.994%
Cash flow / Revenue (2023)
?
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
0.676%
Repayment capacity (2023)
?
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
142.542
Asset age ratio (2023)
?
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
125.793
275.323
-560.96
-234.54
-245.091
-230.051
-221.389
-307.932
-339.544
Financial autonomy
19.349
8.115
-4.004
-20.945
-31.355
-45.248
-47.665
-35.534
-30.994
Repayment capacity
-1.663
-1.539
-2.52
-2.493
-5.796
-5.865
-32.533
12.471
142.542
Cash flow / Revenue
-12.304%
-12.919%
-15.552%
-16.362%
-10.055%
-19.287%
-3.305%
7.287%
0.676%
Sector positioning
Debt ratio
-339.542023
2021
2022
2023
Q1: 0.2
Med: 14.18
Q3: 65.14
Excellent
In 2023, the debt ratio of BIJOUX A MONIC (-339.54) 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
-30.99%2023
2021
2022
2023
Q1: 11.87%
Med: 45.83%
Q3: 67.67%
Watch
In 2023, the financial autonomy of BIJOUX A MONIC (-31.0%) 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
142.54 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.11 years
Q3: 1.74 years
Watch+73 pts over 3 years
In 2023, the repayment capacity of BIJOUX A MONIC (142.54) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 350.87. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
350.868
Interest coverage (2023)
?
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
-98.223
Liquidity indicators evolution BIJOUX A MONIC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
208.528
144.99
119.056
128.923
157.862
214.532
206.123
337.285
350.868
Interest coverage
-3.967
-8.714
-4.204
-6.726
-9.05
-0.966
-1.236
-7.388
-98.223
Sector positioning
Liquidity ratio
350.872023
2021
2022
2023
Q1: 189.08
Med: 309.57
Q3: 560.99
Good+21 pts over 3 years
In 2023, the liquidity ratio of BIJOUX A MONIC (350.87) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-98.22x2023
2021
2022
2023
Q1: 0.0x
Med: 0.14x
Q3: 2.25x
Watch-12 pts over 3 years
In 2023, the interest coverage of BIJOUX A MONIC (-98.2x) 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. Average customer payment term: 20 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. Favorable situation: supplier credit is longer than customer credit by 26 days. Inventory turnover is 231 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 219 days of revenue, i.e. 353 k€ to permanently finance. Over 2016-2023, WCR increased by +28%, requiring additional financing.
Operating WCR (2023)
?
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
352 979 €
Customer credit (2023)
?
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
20 j
Supplier credit (2023)
?
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
46 j
Inventory turnover (2023)
?
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
231 j
WCR in days of revenue (2023)
?
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
219 j
WCR and payment terms evolution BIJOUX A MONIC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2017
2018
2019
2020
2021
2022
2023
Operating WCR
276 628 €
236 676 €
179 528 €
172 556 €
157 372 €
198 099 €
236 116 €
321 651 €
352 979 €
Inventory turnover (days)
116
148
334
182
175
242
231
207
231
Customer payment term (days)
29
31
61
30
31
32
28
24
20
Supplier payment term (days)
71
112
238
115
50
61
85
53
46
Positioning of BIJOUX A MONIC in its sector
Comparison with sector Fabrication d’articles de joaillerie et bijouterie
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of BIJOUX A MONIC is estimated at
84 959 €
(range 40 107€ - 154 440€).
The price/revenue ratio is 0.24x
(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 value2023
101 transactions
40k€84k€154k€
84 959 €Range: 40 107€ - 154 440€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
579 623 €×0.24x
Estimation136 488 €
65 423€ - 246 957€
Net Income Multiple20%
2 752 €×2.8x
Estimation7 668 €
2 134€ - 15 667€
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Fabrication d’articles de joaillerie et bijouterie)
Compare BIJOUX A MONIC with other companies in the same sector:
Yes, BIJOUX A MONIC generated a net profit of 3 k€ in 2023.
Where is the headquarters of BIJOUX A MONIC ?
The headquarters of BIJOUX A MONIC is located in PARIS (75004), in the department Paris.
Where to find the tax return of BIJOUX A MONIC ?
The tax return of BIJOUX A MONIC 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 BIJOUX A MONIC operate?
BIJOUX A MONIC operates in the sector Fabrication d’articles de joaillerie et bijouterie (NAF code 32.12Z). 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