Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-01-01 (12 years)Status: ActiveBusiness sector: Vente à distance sur catalogue généralLocation: MEYLAN (38240), Isere
E-BUSINESS STORE : revenue, balance sheet and financial ratios
E-BUSINESS STORE is a French company
founded 12 years ago,
specialized in the sector Vente à distance sur catalogue général.
Based in MEYLAN (38240),
this company of category PME
shows in 2022 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - E-BUSINESS STORE (SIREN 799266911)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
1 322 252 €
1 305 585 €
1 233 923 €
892 806 €
803 422 €
387 401 €
267 336 €
Net income
31 617 €
19 048 €
33 136 €
32 788 €
3 907 €
6 501 €
191 €
EBITDA
39 083 €
11 268 €
40 227 €
39 106 €
10 123 €
7 844 €
-1 444 €
Net margin
2.4%
1.5%
2.7%
3.7%
0.5%
1.7%
0.1%
Revenue and income statement
In 2022, E-BUSINESS STORE achieves revenue of 1.3 M€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +30.5%. Vs 2021: +1%. After deducting consumption (1.2 M€), gross margin stands at 82 k€, i.e. a rate of 6%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 39 k€, representing 3.0% of revenue. Positive scissor effect: EBITDA margin improves by +2.1 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 32 k€, i.e. 2.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 322 252 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
82 337 €
EBITDA (2022)
?
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
39 083 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
38 206 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
31 617 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.0%
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 27%. 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 38%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
26.608%
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
37.98%
Cash flow / Revenue (2022)
?
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
2.457%
Repayment capacity (2022)
?
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
2.064
Solvency indicators evolution E-BUSINESS STORE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
0.015
0.014
0.014
0.077
0.092
39.382
26.608
Financial autonomy
72.539
55.787
66.975
72.25
53.089
36.044
37.98
Repayment capacity
0.0
0.0
0.0
0.0
0.0
4.08
2.064
Cash flow / Revenue
-0.52%
1.548%
1.174%
3.693%
2.968%
1.631%
2.457%
Sector positioning
Debt ratio
26.612022
2020
2021
2022
Q1: 0.0
Med: 5.82
Q3: 92.23
Average+30 pts over 3 years
In 2022, the debt ratio of E-BUSINESS STORE (26.61) 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
37.98%2022
2020
2021
2022
Q1: 0.18%
Med: 23.29%
Q3: 56.83%
Good-13 pts over 3 years
In 2022, the financial autonomy of E-BUSINESS STORE (38.0%) 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
2.06 years2022
2020
2021
2022
Q1: -0.18 years
Med: 0.0 years
Q3: 0.33 years
Average+50 pts over 3 years
In 2022, the repayment capacity of E-BUSINESS STORE (2.06) 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 191.03. 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 1.4x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
191.033
Interest coverage (2022)
?
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
1.392
Liquidity indicators evolution E-BUSINESS STORE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
364.163
222.675
288.791
342.636
208.663
198.689
191.033
Interest coverage
0.0
0.0
0.0
0.0
0.0
3.896
1.392
Sector positioning
Liquidity ratio
191.032022
2020
2021
2022
Q1: 97.49
Med: 165.58
Q3: 312.64
Good
In 2022, the liquidity ratio of E-BUSINESS STORE (191.03) 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
1.39x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.2x
Excellent+50 pts over 3 years
In 2022, the interest coverage of E-BUSINESS STORE (1.4x) 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. Average customer payment term: 73 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 90 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Overall, WCR represents 90 days of revenue, i.e. 331 k€ to permanently finance. Over 2016-2022, WCR increased by +285%, requiring additional financing.
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
330 920 €
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
73 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
90 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 in days of revenue (2022)
?
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
90 j
WCR and payment terms evolution E-BUSINESS STORE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
85 967 €
142 362 €
134 316 €
62 032 €
258 346 €
424 054 €
330 920 €
Inventory turnover (days)
9
1
0
0
0
0
0
Customer payment term (days)
67
77
48
26
59
96
73
Supplier payment term (days)
57
103
30
20
49
73
90
Positioning of E-BUSINESS STORE in its sector
Comparison with sector Vente à distance sur catalogue général
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of E-BUSINESS STORE is estimated at
193 098 €
(range 97 030€ - 438 442€).
With an EBITDA of 39 083€, the sector multiple of 3.2x is applied.
The price/revenue ratio is 0.27x
(conservative valuation).
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
121 transactions
97k€193k€438k€
193 098 €Range: 97 030€ - 438 442€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
39 083 €×3.2x
Estimation124 501 €
54 398€ - 288 338€
Revenue Multiple30%
1 322 252 €×0.27x
Estimation356 957 €
206 933€ - 767 070€
Net Income Multiple20%
31 617 €×3.8x
Estimation118 802 €
38 760€ - 320 760€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 121 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 (Vente à distance sur catalogue général)
Compare E-BUSINESS STORE with other companies in the same sector:
The revenue of E-BUSINESS STORE in 2022 is 1.3 M€.
Is E-BUSINESS STORE profitable?
Yes, E-BUSINESS STORE generated a net profit of 32 k€ in 2022.
Where is the headquarters of E-BUSINESS STORE ?
The headquarters of E-BUSINESS STORE is located in MEYLAN (38240), in the department Isere.
Where to find the tax return of E-BUSINESS STORE ?
The tax return of E-BUSINESS STORE 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 E-BUSINESS STORE operate?
E-BUSINESS STORE operates in the sector Vente à distance sur catalogue général (NAF code 47.91A). 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