Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-09-28 (20 years)Status: ActiveBusiness sector: CoiffureLocation: GOURNAY-SUR-MARNE (93460), Seine-Saint-Denis
CARACT' HAIR GOURNAY : revenue, balance sheet and financial ratios
CARACT' HAIR GOURNAY is a French company
founded 20 years ago,
specialized in the sector Coiffure.
Based in GOURNAY-SUR-MARNE (93460),
this company of category PME
shows in 2024 a revenue of 47 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CARACT' HAIR GOURNAY (SIREN 487448326)
Indicator
2024
2020
2018
2017
2016
Revenue
46 504 €
70 535 €
94 733 €
103 126 €
108 435 €
Net income
-8 093 €
-20 182 €
-252 €
2 068 €
-16 453 €
EBITDA
-6 324 €
-25 156 €
1 715 €
4 430 €
-15 052 €
Net margin
-17.4%
-28.6%
-0.3%
2.0%
-15.2%
Revenue and income statement
In 2024, CARACT' HAIR GOURNAY achieves revenue of 47 k€. Revenue is declining over the period 2016-2024 (CAGR: -10.0%). Significant drop of -34% vs 2020. After deducting consumption (4 k€), gross margin stands at 42 k€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -6 k€, representing -13.6% of revenue. Positive scissor effect: EBITDA margin improves by +22.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -8 k€ (-17.4% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
46 504 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
42 482 €
EBITDA (2024)
?
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
-6 324 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 532 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-8 093 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-13.6%
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 -72%. 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 -874%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-72.319%
Financial autonomy (2024)
?
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
-873.96%
Cash flow / Revenue (2024)
?
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
-14.822%
Repayment capacity (2024)
?
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
-6.24
Asset age ratio (2024)
?
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
2020
2024
Debt ratio
-79.894
-78.271
-69.394
-122.941
-72.319
Financial autonomy
-77.483
-128.011
-107.464
-95.968
-873.96
Repayment capacity
-0.926
6.433
-47.496
-0.963
-6.24
Cash flow / Revenue
-15.173%
2.005%
-0.266%
-34.727%
-14.822%
Sector positioning
Debt ratio
-72.322024
2018
2020
2024
Q1: 0.0
Med: 3.48
Q3: 44.78
Excellent
In 2024, the debt ratio of CARACT' HAIR GOURNAY (-72.32) 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
-873.96%2024
2018
2020
2024
Q1: 0.0%
Med: 13.63%
Q3: 49.17%
Watch
In 2024, the financial autonomy of CARACT' HAIR GOURNAY (-874.0%) 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
-6.24 years2024
2018
2020
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.09 years
Excellent
In 2024, the repayment capacity of CARACT' HAIR GOURNAY (-6.24) 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 25.39. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
25.391
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2024
Liquidity ratio
86.524
78.233
75.253
91.699
25.391
Interest coverage
-0.04
0.068
0.408
0.04
-1.407
Sector positioning
Liquidity ratio
25.392024
2018
2020
2024
Q1: 40.03
Med: 104.51
Q3: 221.31
Watch-13 pts over 3 years
In 2024, the liquidity ratio of CARACT' HAIR GOURNAY (25.39) 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
-1.41x2024
2018
2020
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.97x
Average-26 pts over 3 years
In 2024, the interest coverage of CARACT' HAIR GOURNAY (-1.4x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 66 days. Excellent situation: suppliers finance 66 days of the operating cycle (retail model). Inventory turnover is 14 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-114 days): operations structurally generate cash. Notable WCR improvement over the period (-30%), freeing up cash.
Operating WCR (2024)
?
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
-14 774 €
Customer credit (2024)
?
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 (2024)
?
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
66 j
Inventory turnover (2024)
?
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
14 j
WCR in days of revenue (2024)
?
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 CARACT' HAIR GOURNAY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2024
Operating WCR
-11 333 €
-5 650 €
-8 179 €
-6 722 €
-14 774 €
Inventory turnover (days)
18
12
14
22
14
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
17
24
25
25
66
Positioning of CARACT' HAIR GOURNAY in its sector
Comparison with sector Coiffure
Valuation estimate
Based on 98 transactions of similar company sales
in 2024,
the value of CARACT' HAIR GOURNAY is estimated at
21 573 €
(range 12 588€ - 29 534€).
The price/revenue ratio is 0.46x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
98 tx
12k€21k€29k€
21 573 €Range: 12 588€ - 29 534€
NAF 5 année 2024
Valuation method used
Revenue Multiple
46 504 €
×
0.46x
=21 574 €
Range: 12 589€ - 29 534€
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 98 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 (Coiffure)
Compare CARACT' HAIR GOURNAY with other companies in the same sector:
Frequently asked questions about CARACT' HAIR GOURNAY
What is the revenue of CARACT' HAIR GOURNAY ?
The revenue of CARACT' HAIR GOURNAY in 2024 is 47 k€.
Is CARACT' HAIR GOURNAY profitable?
CARACT' HAIR GOURNAY recorded a net loss in 2024.
Where is the headquarters of CARACT' HAIR GOURNAY ?
The headquarters of CARACT' HAIR GOURNAY is located in GOURNAY-SUR-MARNE (93460), in the department Seine-Saint-Denis.
Where to find the tax return of CARACT' HAIR GOURNAY ?
The tax return of CARACT' HAIR GOURNAY 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 CARACT' HAIR GOURNAY operate?
CARACT' HAIR GOURNAY operates in the sector Coiffure (NAF code 96.02A). 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