Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
CLAIR DE LUNE : revenue, balance sheet and financial ratios
CLAIR DE LUNE is a French company
founded 34 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in BAILLET-EN-FRANCE (95560),
this company of category PME
shows in 2015 a revenue of 736 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CLAIR DE LUNE (SIREN 381927078)
Indicator
2022
2021
2020
2018
2017
2015
Revenue
N/C
N/C
N/C
N/C
N/C
736 017 €
Net income
32 975 €
51 254 €
18 038 €
46 320 €
90 912 €
73 867 €
EBITDA
N/C
N/C
N/C
N/C
N/C
153 512 €
Net margin
N/C
N/C
N/C
N/C
N/C
10.0%
Revenue and income statement
In 2022, CLAIR DE LUNE generates positive net income of 33 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2022: 74 k€ -> 33 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
32 975 €
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 74%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 45%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
74.344%
Financial autonomy (2022)
?
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
45.339%
Asset age ratio (2022)
?
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
2015
2017
2018
2020
2021
2022
Debt ratio
24.489
26.943
31.398
114.661
92.345
74.344
Financial autonomy
36.216
56.123
46.831
37.084
41.636
45.339
Repayment capacity
0.407
None
None
None
None
None
Cash flow / Revenue
16.078%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
74.342022
2020
2021
2022
Q1: 0.0
Med: 40.14
Q3: 168.36
Average-5 pts over 3 years
In 2022, the debt ratio of CLAIR DE LUNE (74.34) 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
45.34%2022
2020
2021
2022
Q1: 2.16%
Med: 29.44%
Q3: 57.85%
Good
In 2022, the financial autonomy of CLAIR DE LUNE (45.3%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 454.84. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
454.836
Liquidity indicators evolution CLAIR DE LUNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2020
2021
2022
Liquidity ratio
207.882
310.964
224.531
459.269
466.66
454.836
Interest coverage
1.29
None
None
None
None
None
Sector positioning
Liquidity ratio
454.842022
2020
2021
2022
Q1: 78.19
Med: 176.82
Q3: 350.6
Excellent
In 2022, the liquidity ratio of CLAIR DE LUNE (454.84) 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.
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: 300 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 662 days. Excellent situation: suppliers finance 362 days of the operating cycle (retail model).
Operating WCR (2022)
?
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 (2022)
?
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
300 j
Supplier credit (2022)
?
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
662 j
Inventory turnover (2022)
?
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 CLAIR DE LUNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2020
2021
2022
Operating WCR
41 511 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
1
0
0
0
0
0
Customer payment term (days)
0
0
146
339
150
300
Supplier payment term (days)
101
0
520
565
597
662
Positioning of CLAIR DE LUNE in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 164 transactions of similar company sales
in 2022,
the value of CLAIR DE LUNE is estimated at
143 758 €
(range 70 258€ - 309 804€).
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 value2022
164 transactions
70k€143k€309k€
143 758 €Range: 70 258€ - 309 804€
NAF 5 année 2022
Valuation method used
Net Income Multiple
32 975 €
×
4.4x
=143 759 €
Range: 70 259€ - 309 804€
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 164 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 (Hôtels et hébergement similaire )
Compare CLAIR DE LUNE with other companies in the same sector:
Yes, CLAIR DE LUNE generated a net profit of 33 k€ in 2022.
Where is the headquarters of CLAIR DE LUNE ?
The headquarters of CLAIR DE LUNE is located in BAILLET-EN-FRANCE (95560), in the department Val-d'Oise.
Where to find the tax return of CLAIR DE LUNE ?
The tax return of CLAIR DE LUNE 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 LUNE operate?
CLAIR DE LUNE operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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