Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-04-01 (28 years)Status: ActiveBusiness sector: Autres intermédiaires du commerce en denrées, boissons et tabacLocation: PARIS (75017), Paris
CAP HISPANIA : revenue, balance sheet and financial ratios
CAP HISPANIA is a French company
founded 28 years ago,
specialized in the sector Autres intermédiaires du commerce en denrées, boissons et tabac.
Based in PARIS (75017),
this company of category PME
shows in 2023 a revenue of 561 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAP HISPANIA (SIREN 418098430)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
561 083 €
511 933 €
457 173 €
467 355 €
607 715 €
745 503 €
712 500 €
699 709 €
Net income
-23 898 €
-5 889 €
-10 261 €
492 €
-13 709 €
4 293 €
-8 733 €
-14 415 €
EBITDA
-20 095 €
-3 471 €
-5 164 €
-13 322 €
-8 186 €
18 066 €
-1 734 €
-7 945 €
Net margin
-4.3%
-1.2%
-2.2%
0.1%
-2.3%
0.6%
-1.2%
-2.1%
Revenue and income statement
In 2023, CAP HISPANIA achieves revenue of 561 k€. Activity remains stable over the period (CAGR: -3.1%). Vs 2022: +10%. After deducting consumption (378 k€), gross margin stands at 183 k€, i.e. a rate of 33%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -20 k€, representing -3.6% of revenue. Warning negative scissor effect: despite revenue change (+10%), EBITDA varies by -479%, reducing margin by 2.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -24 k€ (-4.3% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
561 083 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
183 083 €
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
-20 095 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-22 925 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-23 898 €
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
-3.6%
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 7%. 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 37%. The balance between equity and debt is satisfactory.
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
7.129%
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
36.585%
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
-3.764%
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
-0.189
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
2018
2019
2020
2021
2022
2023
Debt ratio
3.515
3.807
3.657
4.181
72.798
15.5
4.07
7.129
Financial autonomy
50.089
49.394
46.45
44.088
40.363
45.658
48.328
36.585
Repayment capacity
-0.552
-2.48
0.346
-0.496
-5.82
-1.825
-1.103
-0.189
Cash flow / Revenue
-1.036%
-0.226%
1.551%
-1.328%
-2.541%
-1.529%
-0.576%
-3.764%
Sector positioning
Debt ratio
7.132023
2021
2022
2023
Q1: 0.02
Med: 10.18
Q3: 65.62
Good-8 pts over 3 years
In 2023, the debt ratio of CAP HISPANIA (7.13) 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
36.59%2023
2021
2022
2023
Q1: 13.3%
Med: 41.61%
Q3: 65.5%
Average-12 pts over 3 years
In 2023, the financial autonomy of CAP HISPANIA (36.6%) 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
-0.19 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.52 years
Excellent
In 2023, the repayment capacity of CAP HISPANIA (-0.19) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 138.20. 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
138.2
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
-0.702
Liquidity indicators evolution CAP HISPANIA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
167.658
169.512
166.175
161.551
297.981
180.281
169.939
138.2
Interest coverage
0.0
0.0
0.0
0.0
0.0
-2.091
-3.832
-0.702
Sector positioning
Liquidity ratio
138.22023
2021
2022
2023
Q1: 144.44
Med: 232.15
Q3: 443.55
Watch-16 pts over 3 years
In 2023, the liquidity ratio of CAP HISPANIA (138.20) 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
-0.7x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.21x
Average
In 2023, the interest coverage of CAP HISPANIA (-0.7x) 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: 20 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Excellent situation: suppliers finance 44 days of the operating cycle (retail model). Inventory turnover is 37 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 55 days of revenue, i.e. 85 k€ to permanently finance. Notable WCR improvement over the period (-24%), freeing up cash.
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
85 419 €
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
64 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
37 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
55 j
WCR and payment terms evolution CAP HISPANIA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
113 087 €
119 358 €
148 340 €
126 077 €
76 155 €
73 747 €
93 986 €
85 419 €
Inventory turnover (days)
34
32
31
47
41
43
47
37
Customer payment term (days)
25
32
35
29
21
22
25
20
Supplier payment term (days)
53
46
63
68
56
66
58
64
Positioning of CAP HISPANIA in its sector
Comparison with sector Autres intermédiaires du commerce en denrées, boissons et tabac
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (49 transactions).
This range of 175 020€ to 363 857€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
175k€199k€363k€
199 416 €Range: 175 020€ - 363 857€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 49 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 intermédiaires du commerce en denrées, boissons et tabac)
Compare CAP HISPANIA with other companies in the same sector:
The headquarters of CAP HISPANIA is located in PARIS (75017), in the department Paris.
Where to find the tax return of CAP HISPANIA ?
The tax return of CAP HISPANIA 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 CAP HISPANIA operate?
CAP HISPANIA operates in the sector Autres intermédiaires du commerce en denrées, boissons et tabac (NAF code 46.17B). 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