Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-03-03 (18 years)Status: ActiveBusiness sector: CoiffureLocation: PARIS (75014), Paris
FIVE STAR NAILS AND HAIR : revenue, balance sheet and financial ratios
FIVE STAR NAILS AND HAIR is a French company
founded 18 years ago,
specialized in the sector Coiffure.
Based in PARIS (75014),
this company of category PME
shows in 2023 a revenue of 108 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FIVE STAR NAILS AND HAIR (SIREN 503094070)
Indicator
2023
2022
2021
2019
2018
2016
2015
2014
Revenue
107 812 €
113 525 €
74 243 €
128 294 €
121 098 €
128 137 €
154 097 €
146 512 €
Net income
-17 472 €
-4 607 €
18 119 €
7 030 €
-5 475 €
17 071 €
42 357 €
30 196 €
EBITDA
-13 438 €
-2 863 €
21 883 €
11 466 €
209 €
24 223 €
47 679 €
34 241 €
Net margin
-16.2%
-4.1%
24.4%
5.5%
-4.5%
13.3%
27.5%
20.6%
Revenue and income statement
In 2023, FIVE STAR NAILS AND HAIR achieves revenue of 108 k€. Activity remains stable over the period (CAGR: -3.4%). Slight decline of -5% vs 2022. After deducting consumption (-3 k€), gross margin stands at 111 k€, i.e. a rate of 103%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -13 k€, representing -12.5% of revenue. Warning negative scissor effect: despite revenue change (-5%), EBITDA varies by -369%, reducing margin by 9.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -17 k€ (-16.2% 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
107 812 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
110 516 €
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
-13 438 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-16 240 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-17 472 €
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
-12.5%
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 -83%. 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 14%. 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
-83.398%
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
13.833%
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
-13.973%
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
-0.41
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution FIVE STAR NAILS AND HAIR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2018
2019
2021
2022
2023
Debt ratio
-164.769
384.715
167.148
169.483
72.865
155.406
366.617
-83.398
Financial autonomy
76.956
53.648
52.437
43.203
32.926
40.862
46.415
13.833
Repayment capacity
0.0
0.0
1.375
-27.77
1.712
0.133
-2.661
-0.41
Cash flow / Revenue
22.83%
30.3%
16.672%
-0.882%
7.926%
27.783%
-3.416%
-13.973%
Sector positioning
Debt ratio
-83.42023
2021
2022
2023
Q1: 0.0
Med: 5.67
Q3: 60.72
Excellent-50 pts over 3 years
In 2023, the debt ratio of FIVE STAR NAILS AND HAIR (-83.40) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
13.83%2023
2021
2022
2023
Q1: 0.0%
Med: 19.27%
Q3: 53.55%
Average-16 pts over 3 years
In 2023, the financial autonomy of FIVE STAR NAILS AND HAIR (13.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-0.41 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.55 years
Excellent-27 pts over 3 years
In 2023, the repayment capacity of FIVE STAR NAILS AND HAIR (-0.41) 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 66.93. 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
66.933
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
-3.594
Liquidity indicators evolution FIVE STAR NAILS AND HAIR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2018
2019
2021
2022
2023
Liquidity ratio
36.314
83.74
202.572
189.714
267.855
101.4
101.895
66.933
Interest coverage
0.088
0.0
0.111
190.909
2.608
0.877
-22.389
-3.594
Sector positioning
Liquidity ratio
66.932023
2021
2022
2023
Q1: 42.09
Med: 109.07
Q3: 228.37
Average-8 pts over 3 years
In 2023, the liquidity ratio of FIVE STAR NAILS AND HAIR (66.93) 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
-3.59x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.31x
Average-38 pts over 3 years
In 2023, the interest coverage of FIVE STAR NAILS AND HAIR (-3.6x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 124 days. Excellent situation: suppliers finance 124 days of the operating cycle (retail model). Inventory turnover is 83 days (= Average inventory / Cost of goods x 360). WCR is negative (-94 days): operations structurally generate cash. Over 2014-2023, WCR increased by +67%, 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
-28 166 €
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
0 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
124 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
83 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
-94 j
WCR and payment terms evolution FIVE STAR NAILS AND HAIR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2018
2019
2021
2022
2023
Operating WCR
-84 537 €
-69 334 €
-13 224 €
-12 568 €
-5 979 €
-25 321 €
-13 995 €
-28 166 €
Inventory turnover (days)
4
0
0
0
28
22
70
83
Customer payment term (days)
0
0
0
0
0
0
0
0
Supplier payment term (days)
9
7
10
85
8
47
51
124
Positioning of FIVE STAR NAILS AND HAIR in its sector
Comparison with sector Coiffure
Valuation estimate
Based on 84 transactions of similar company sales
in 2023,
the value of FIVE STAR NAILS AND HAIR is estimated at
57 508 €
(range 35 630€ - 76 004€).
The price/revenue ratio is 0.53x
(in line with sector norms).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
84 tx
35k€57k€76k€
57 508 €Range: 35 630€ - 76 004€
NAF 5 année 2023
Valuation method used
Revenue Multiple
107 812 €
×
0.53x
=57 509 €
Range: 35 630€ - 76 005€
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 84 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 FIVE STAR NAILS AND HAIR with other companies in the same sector:
Frequently asked questions about FIVE STAR NAILS AND HAIR
What is the revenue of FIVE STAR NAILS AND HAIR ?
The revenue of FIVE STAR NAILS AND HAIR in 2023 is 108 k€.
Is FIVE STAR NAILS AND HAIR profitable?
FIVE STAR NAILS AND HAIR recorded a net loss in 2023.
Where is the headquarters of FIVE STAR NAILS AND HAIR ?
The headquarters of FIVE STAR NAILS AND HAIR is located in PARIS (75014), in the department Paris.
Where to find the tax return of FIVE STAR NAILS AND HAIR ?
The tax return of FIVE STAR NAILS AND HAIR 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 FIVE STAR NAILS AND HAIR operate?
FIVE STAR NAILS AND HAIR 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