Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1988-06-01 (37 years)Status: ActiveBusiness sector: Production de boissons alcooliques distilléesLocation: VOID-VACON (55190), Meuse
CLAIR DE LORRAINE : revenue, balance sheet and financial ratios
CLAIR DE LORRAINE is a French company
founded 37 years ago,
specialized in the sector Production de boissons alcooliques distillées.
Based in VOID-VACON (55190),
this company of category PME
shows in 2023 a revenue of 12.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CLAIR DE LORRAINE (SIREN 344702071)
Indicator
2023
2022
2021
2020
2019
2018
2017
2017
2016
Revenue
12 091 264 €
12 391 516 €
N/C
10 300 566 €
10 371 484 €
10 688 762 €
12 060 522 €
N/C
12 077 443 €
Net income
-367 415 €
287 982 €
-123 275 €
-557 006 €
-515 951 €
-306 253 €
372 397 €
504 258 €
353 179 €
EBITDA
-257 294 €
197 610 €
N/C
-106 697 €
-263 261 €
-190 157 €
713 302 €
N/C
717 132 €
Net margin
-3.0%
2.3%
N/C
-5.4%
-5.0%
-2.9%
3.1%
N/C
2.9%
Revenue and income statement
In 2023, CLAIR DE LORRAINE achieves revenue of 12.1 M€. Revenue is growing positively over 9 years (CAGR: +0.0%). Slight decline of -2% vs 2022. After deducting consumption (6.8 M€), gross margin stands at 5.3 M€, i.e. a rate of 44%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -257 k€, representing -2.1% of revenue. Warning negative scissor effect: despite revenue change (-2%), EBITDA varies by -230%, reducing margin by 3.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -367 k€ (-3.0% 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
12 091 264 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 278 757 €
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
-257 294 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-309 234 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-367 415 €
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
-2.1%
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 7154%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
7154.203%
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
0.835%
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
-2.54%
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
-13.568
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
78.863
67.865
30.013
128.101
256.186
1339.063
2376.686
1062.237
7154.203
Financial autonomy
35.694
31.908
45.598
23.574
14.824
4.094
2.034
5.262
0.835
Repayment capacity
2.588
None
1.216
-8.141
-5.81
-16.735
None
22.624
-13.568
Cash flow / Revenue
4.414%
None%
4.218%
-2.01%
-3.76%
-2.411%
None%
1.665%
-2.54%
Sector positioning
Debt ratio
7154.22023
2021
2022
2023
Q1: 6.84
Med: 33.73
Q3: 117.81
Watch+15 pts over 3 years
In 2023, the debt ratio of CLAIR DE LORRAINE (7154.20) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
0.83%2023
2021
2022
2023
Q1: 21.46%
Med: 46.16%
Q3: 69.56%
Watch
In 2023, the financial autonomy of CLAIR DE LORRAINE (0.8%) 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
-13.57 years2023
2022
2023
Q1: 0.0 years
Med: 0.92 years
Q3: 4.81 years
Excellent-51 pts over 2 years
In 2023, the repayment capacity of CLAIR DE LORRAINE (-13.57) 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 205.46. 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
205.457
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
-35.953
Liquidity indicators evolution CLAIR DE LORRAINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
167.326
168.826
156.3
162.163
154.961
201.063
171.487
225.19
205.457
Interest coverage
4.342
None
5.304
-14.397
-10.299
-23.761
None
21.562
-35.953
Sector positioning
Liquidity ratio
205.462023
2021
2022
2023
Q1: 199.5
Med: 380.88
Q3: 796.76
Average+6 pts over 3 years
In 2023, the liquidity ratio of CLAIR DE LORRAINE (205.46) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-35.95x2023
2022
2023
Q1: 0.0x
Med: 2.38x
Q3: 11.33x
Watch-51 pts over 2 years
In 2023, the interest coverage of CLAIR DE LORRAINE (-36.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 30 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). Inventory turnover is 43 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 93 days of revenue, i.e. 3.1 M€ to permanently finance. Over 2016-2023, WCR increased by +43%, requiring additional financing.
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
3 136 595 €
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
30 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
73 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
43 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
93 j
WCR and payment terms evolution CLAIR DE LORRAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2017
2018
2019
2020
2021
2022
2023
Operating WCR
2 196 645 €
0 €
1 964 418 €
3 154 147 €
3 509 814 €
4 077 479 €
0 €
4 652 395 €
3 136 595 €
Inventory turnover (days)
38
0
39
55
62
73
0
85
43
Customer payment term (days)
18
0
18
36
37
44
0
36
30
Supplier payment term (days)
50
0
45
59
86
91
0
74
73
Positioning of CLAIR DE LORRAINE in its sector
Comparison with sector Production de boissons alcooliques distillées
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 759 153€ to 3 959 830€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
759k€2076k€3959k€
2 076 849 €Range: 759 153€ - 3 959 830€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Production de boissons alcooliques distillées)
Compare CLAIR DE LORRAINE with other companies in the same sector:
Frequently asked questions about CLAIR DE LORRAINE
What is the revenue of CLAIR DE LORRAINE ?
The revenue of CLAIR DE LORRAINE in 2023 is 12.1 M€.
Is CLAIR DE LORRAINE profitable?
CLAIR DE LORRAINE recorded a net loss in 2023.
Where is the headquarters of CLAIR DE LORRAINE ?
The headquarters of CLAIR DE LORRAINE is located in VOID-VACON (55190), in the department Meuse.
Where to find the tax return of CLAIR DE LORRAINE ?
The tax return of CLAIR DE LORRAINE 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 CLAIR DE LORRAINE operate?
CLAIR DE LORRAINE operates in the sector Production de boissons alcooliques distillées (NAF code 11.01Z). 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