SIREN : 445227226
FRA-COIFF is a French company founded 23 years ago, specialized in the sector Coiffure. Based in VANVES (92170), this company of category PME shows in 2022 a revenue of 150 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-02
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2022 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|
| Revenue | 149 959 € | 101 411 € | 100 239 € | 82 627 € | 77 672 € | 79 844 € |
| Net income | -26 912 € | 7 595 € | -1 192 € | 9 109 € | 9 571 € | 16 237 € |
| EBITDA | -20 835 € | 3 704 € | 1 236 € | 10 665 € | 12 490 € | 22 575 € |
| Net margin | -17.9% | 7.5% | -1.2% | 11.0% | 12.3% | 20.3% |
In 2022, FRA-COIFF achieves revenue of 150 k€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +11.1%. Vs 2020, growth of +48% (101 k€ -> 150 k€). After deducting consumption (11 k€), gross margin stands at 139 k€, i.e. a rate of 93%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -21 k€, representing -13.9% of revenue. Warning negative scissor effect: despite revenue change (+48%), EBITDA varies by -662%, reducing margin by 17.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -27 k€ (-17.9% of revenue), which will impact equity.
149 959 €
138 860 €
-20 835 €
-26 508 €
-26 912 €
-13.2%
The debt ratio (= Financial debt / Equity x 100) stands at 218%. 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 30%. The balance between equity and debt is satisfactory.
218.14%
30.167%
-14.263%
-1.603
47.1%
In 2022, the debt ratio of FRA-COIFF (218.14) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
In 2022, the financial autonomy of FRA-COIFF (30.2%) 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.
In 2022, the repayment capacity of FRA-COIFF (-1.60) 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.
The liquidity ratio (= Current assets / Current liabilities) stands at 20.98. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
20.978
-1.459
In 2022, the liquidity ratio of FRA-COIFF (20.98) 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.
In 2022, the interest coverage of FRA-COIFF (-1.5x) 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) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 112 days. Excellent situation: suppliers finance 111 days of the operating cycle (retail model). Inventory turnover is 13 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-127 days): operations structurally generate cash. Notable WCR improvement over the period (-46%), freeing up cash.
-52 919 €
1 j
112 j
13 j
-127 j
Based on 155 transactions of similar company sales in 2022, the value of FRA-COIFF is estimated at 96 473 € (range 61 290€ - 132 573€). The price/revenue ratio is 0.64x (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.
Only this financial indicator is available for this company.
This estimate is based on the analysis of 155 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare FRA-COIFF with other companies in the same sector:
The revenue of FRA-COIFF in 2022 is 150 k€.
FRA-COIFF recorded a net loss in 2022.
The headquarters of FRA-COIFF is located in VANVES (92170), in the department Hauts-de-Seine.
The tax return of FRA-COIFF 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).
FRA-COIFF operates in the sector Coiffure (NAF code 96.02A). See the 'Sector positioning' section above to compare the company with its competitors.