Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-06-16 (21 years)Status: ActiveBusiness sector: Cafétérias et autres libres-servicesLocation: BRON (69500), Rhone
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CHINA EXUPERY : revenue, balance sheet and financial ratios
CHINA EXUPERY is a French company
founded 21 years ago,
specialized in the sector Cafétérias et autres libres-services.
Based in BRON (69500),
this company of category PME
shows in 2022 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHINA EXUPERY (SIREN 477875165)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 548 527 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
95 098 €
394 653 €
224 281 €
317 794 €
-188 896 €
203 710 €
286 145 €
330 770 €
124 133 €
EBITDA
N/C
N/C
54 877 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
8.8%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, CHINA EXUPERY generates positive net income of 95 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 124 k€ -> 95 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
95 098 €
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 29%. 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 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
28.931%
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
59.268%
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
2019
2020
2021
2022
2023
2024
Debt ratio
0.19
2.935
3.569
7.514
34.594
36.285
27.71
16.947
28.931
Financial autonomy
70.083
70.557
76.484
73.925
60.941
58.631
68.235
72.284
59.268
Repayment capacity
None
None
None
None
None
None
10.064
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
1.929%
None%
None%
Sector positioning
Debt ratio
28.932024
2022
2023
2024
Q1: -4.98
Med: 7.76
Q3: 65.82
Average+6 pts over 3 years
In 2024, the debt ratio of CHINA EXUPERY (28.93) 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
59.27%2024
2022
2023
2024
Q1: -3.97%
Med: 19.95%
Q3: 47.78%
Excellent
In 2024, the financial autonomy of CHINA EXUPERY (59.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
10.06 years2022
2022
Q1: -2.55 years
Med: 0.0 years
Q3: 2.19 years
Watch
In 2022, the repayment capacity of CHINA EXUPERY (10.06) 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 331.10. 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
331.095
Liquidity indicators evolution CHINA EXUPERY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
299.327
341.166
432.649
443.204
488.109
440.996
669.373
561.964
331.095
Interest coverage
None
None
None
None
None
None
26.189
None
None
Sector positioning
Liquidity ratio
331.12024
2022
2023
2024
Q1: 70.16
Med: 125.38
Q3: 186.07
Excellent
In 2024, the liquidity ratio of CHINA EXUPERY (331.10) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
26.19x2022
2022
Q1: -3.09x
Med: 0.0x
Q3: 2.04x
Excellent
In 2022, the interest coverage of CHINA EXUPERY (26.2x) 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 (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
0 €
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
0 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
0 j
WCR and payment terms evolution CHINA EXUPERY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
775 185 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
4
0
0
Customer payment term (days)
0
0
0
0
0
0
4
0
0
Supplier payment term (days)
0
0
0
0
0
0
37
0
0
Positioning of CHINA EXUPERY in its sector
Comparison with sector Cafétérias et autres libres-services
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of CHINA EXUPERY is estimated at
661 321 €
(range 330 040€ - 1 497 488€).
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 value2024
698 transactions
330k€661k€1497k€
661 321 €Range: 330 040€ - 1 497 488€
NAF 5 année 2024
Valuation method used
Net Income Multiple
95 098 €
×
7.0x
=661 321 €
Range: 330 040€ - 1 497 488€
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 698 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 (Cafétérias et autres libres-services)
Compare CHINA EXUPERY with other companies in the same sector:
Yes, CHINA EXUPERY generated a net profit of 95 k€ in 2024.
Where is the headquarters of CHINA EXUPERY ?
The headquarters of CHINA EXUPERY is located in BRON (69500), in the department Rhone.
Where to find the tax return of CHINA EXUPERY ?
The tax return of CHINA EXUPERY 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 CHINA EXUPERY operate?
CHINA EXUPERY operates in the sector Cafétérias et autres libres-services (NAF code 56.10B). 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