Employees: NN (None)Legal category: SA (autres)Size: PMECreation date: 1997-07-24 (28 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PARIS (75011), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CATALOGUE MAJESTIC : revenue, balance sheet and financial ratios
CATALOGUE MAJESTIC is a French company
founded 28 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PARIS (75011),
this company of category PME
shows in 2021 a net income positive of 195 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CATALOGUE MAJESTIC (SIREN 413577743)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
Net income
195 214 €
185 112 €
-337 494 €
187 009 €
1 649 204 €
-207 248 €
EBITDA
-12 986 €
-6 628 €
-4 434 €
-5 313 €
-12 487 €
-13 105 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2021, CATALOGUE MAJESTIC generates positive net income of 195 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
EBITDA (2021)
?
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
-12 986 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-13 174 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
195 214 €
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 111%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 40%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
110.679%
Financial autonomy (2021)
?
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
40.055%
Repayment capacity (2021)
?
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
7.325
Solvency indicators evolution CATALOGUE MAJESTIC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
-0.145
34.879
33.287
46.182
129.967
110.679
Financial autonomy
-229.261
54.081
57.152
49.403
36.148
40.055
Repayment capacity
0.002
0.166
0.077
1.946
7.7
7.325
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
110.682021
2019
2020
2021
Q1: 0.58
Med: 25.91
Q3: 117.92
Average+18 pts over 3 years
In 2021, the debt ratio of CATALOGUE MAJESTIC (110.68) 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
40.05%2021
2019
2020
2021
Q1: 18.96%
Med: 52.84%
Q3: 83.08%
Average-7 pts over 3 years
In 2021, the financial autonomy of CATALOGUE MAJESTIC (40.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
7.33 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.52 years
Average+18 pts over 3 years
In 2021, the repayment capacity of CATALOGUE MAJESTIC (7.33) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 640.51. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
640.506
Interest coverage (2021)
?
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
-60.658
Liquidity indicators evolution CATALOGUE MAJESTIC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
30.402
369.595
419.738
359.947
562.989
640.506
Interest coverage
0.0
-41724.265
-601.769
-12604.511
-70.474
-60.658
Sector positioning
Liquidity ratio
640.512021
2019
2020
2021
Q1: 100.27
Med: 320.17
Q3: 1357.57
Good+6 pts over 3 years
In 2021, the liquidity ratio of CATALOGUE MAJESTIC (640.51) 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
-60.66x2021
2019
2020
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Average
In 2021, the interest coverage of CATALOGUE MAJESTIC (-60.7x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 13482 days. Excellent situation: suppliers finance 13482 days of the operating cycle (retail model).
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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
13482 j
Inventory turnover (2021)
?
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 CATALOGUE MAJESTIC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
1967
1335
29830
34687
23214
13482
Positioning of CATALOGUE MAJESTIC in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 65 transactions of similar company sales
in 2021,
the value of CATALOGUE MAJESTIC is estimated at
1 014 157 €
(range 477 327€ - 2 064 969€).
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 value2021
65 tx
477k€1014k€2064k€
1 014 157 €Range: 477 327€ - 2 064 969€
NAF 5 année 2021
Valuation method used
Net Income Multiple
195 214 €
×
5.2x
=1 014 158 €
Range: 477 328€ - 2 064 970€
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 65 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 (Activités des sièges sociaux)
Compare CATALOGUE MAJESTIC with other companies in the same sector:
Frequently asked questions about CATALOGUE MAJESTIC
What is the revenue of CATALOGUE MAJESTIC ?
The revenue of CATALOGUE MAJESTIC is not publicly disclosed (confidential accounts filed with INPI).
Is CATALOGUE MAJESTIC profitable?
Yes, CATALOGUE MAJESTIC generated a net profit of 195 k€ in 2021.
Where is the headquarters of CATALOGUE MAJESTIC ?
The headquarters of CATALOGUE MAJESTIC is located in PARIS (75011), in the department Paris.
Where to find the tax return of CATALOGUE MAJESTIC ?
The tax return of CATALOGUE MAJESTIC 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 CATALOGUE MAJESTIC operate?
CATALOGUE MAJESTIC operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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