Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1985-09-01 (40 years)Status: ActiveBusiness sector: CoiffureLocation: JANVRY (91640), Essonne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CENTRE DE SOINS CAPILLAIRE : revenue, balance sheet and financial ratios
CENTRE DE SOINS CAPILLAIRE is a French company
founded 40 years ago,
specialized in the sector Coiffure.
Based in JANVRY (91640),
this company of category PME
shows in 2014 a revenue of 241 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CENTRE DE SOINS CAPILLAIRE (SIREN 333603835)
Indicator
2016
2015
2014
Revenue
N/C
N/C
240 862 €
Net income
2 501 €
-19 799 €
-959 €
EBITDA
704 €
-212 €
7 080 €
Net margin
N/C
N/C
-0.4%
Revenue and income statement
In 2016, CENTRE DE SOINS CAPILLAIRE generates positive net income of 3 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
EBITDA (2016)
?
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
704 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
704 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 501 €
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 65%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 10.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
64.94%
Financial autonomy (2016)
?
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
39.47%
Repayment capacity (2016)
?
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
10.617
Solvency indicators evolution CENTRE DE SOINS CAPILLAIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
Debt ratio
24.043
71.267
64.94
Financial autonomy
38.72
37.148
39.47
Repayment capacity
9.901
81.91
10.617
Cash flow / Revenue
0.587%
None%
None%
Sector positioning
Debt ratio
64.942016
2014
2015
2016
Q1: 0.0
Med: 21.23
Q3: 119.61
Average+6 pts over 3 years
In 2016, the debt ratio of CENTRE DE SOINS CAPILLAIRE (64.94) 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
39.47%2016
2014
2015
2016
Q1: 6.28%
Med: 31.27%
Q3: 58.84%
Good
In 2016, the financial autonomy of CENTRE DE SOINS CAPILLAIRE (39.5%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
10.62 years2016
2014
2015
2016
Q1: 0.0 years
Med: 0.21 years
Q3: 2.44 years
Average
In 2016, the repayment capacity of CENTRE DE SOINS CAPILLAIRE (10.62) 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 12.46. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 21.2x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2016)
?
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
12.461
Interest coverage (2016)
?
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
21.165
Liquidity indicators evolution CENTRE DE SOINS CAPILLAIRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
Liquidity ratio
32.919
11.298
12.461
Interest coverage
17.797
-178.302
21.165
Sector positioning
Liquidity ratio
12.462016
2014
2015
2016
Q1: 47.15
Med: 99.21
Q3: 182.93
Watch-14 pts over 3 years
In 2016, the liquidity ratio of CENTRE DE SOINS CAPILLAIRE (12.46) 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
21.16x2016
2014
2015
2016
Q1: 0.0x
Med: 0.88x
Q3: 7.59x
Excellent
In 2016, the interest coverage of CENTRE DE SOINS CAPILLAIRE (21.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 (2016)
?
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 (2016)
?
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 (2016)
?
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
-14619 j
Inventory turnover (2016)
?
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 CENTRE DE SOINS CAPILLAIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
Operating WCR
-19 134 €
0 €
0 €
Inventory turnover (days)
7
0
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
128
1885
-14619
Positioning of CENTRE DE SOINS CAPILLAIRE in its sector
Comparison with sector Coiffure
Valuation estimate
Based on 1300 transactions of similar company sales
(all years),
the value of CENTRE DE SOINS CAPILLAIRE is estimated at
6 676 €
(range 3 214€ - 12 568€).
With an EBITDA of 704€, the sector multiple of 5.1x is applied.
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 value2016
1300 transactions
3k€6k€12k€
6 676 €Range: 3 214€ - 12 568€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
704 €×5.1x
Estimation3 564 €
1 858€ - 6 163€
Net Income Multiple20%
2 501 €×5.8x
Estimation14 457 €
6 605€ - 28 582€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 1300 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 CENTRE DE SOINS CAPILLAIRE with other companies in the same sector:
Frequently asked questions about CENTRE DE SOINS CAPILLAIRE
What is the revenue of CENTRE DE SOINS CAPILLAIRE ?
The revenue of CENTRE DE SOINS CAPILLAIRE in 2014 is 241 k€.
Is CENTRE DE SOINS CAPILLAIRE profitable?
Yes, CENTRE DE SOINS CAPILLAIRE generated a net profit of 3 k€ in 2016.
Where is the headquarters of CENTRE DE SOINS CAPILLAIRE ?
The headquarters of CENTRE DE SOINS CAPILLAIRE is located in JANVRY (91640), in the department Essonne.
Where to find the tax return of CENTRE DE SOINS CAPILLAIRE ?
The tax return of CENTRE DE SOINS CAPILLAIRE 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 CENTRE DE SOINS CAPILLAIRE operate?
CENTRE DE SOINS CAPILLAIRE 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