Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-10-09 (17 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: NANTES (44300), Loire-Atlantique
GALERIE MELANIE RIO : revenue, balance sheet and financial ratios
GALERIE MELANIE RIO is a French company
founded 17 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in NANTES (44300),
this company of category PME
shows in 2020 a revenue of 75 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GALERIE MELANIE RIO (SIREN 508606662)
Indicator
2020
2019
2018
2017
2016
2015
2014
Revenue
75 403 €
147 114 €
53 698 €
67 818 €
73 757 €
261 177 €
273 080 €
Net income
-391 €
160 298 €
-23 511 €
-1 819 €
-22 173 €
-117 305 €
-1 508 €
EBITDA
7 523 €
-24 471 €
-34 414 €
-13 105 €
-163 466 €
-216 135 €
-137 996 €
Net margin
-0.5%
109.0%
-43.8%
-2.7%
-30.1%
-44.9%
-0.6%
Revenue and income statement
In 2020, GALERIE MELANIE RIO achieves revenue of 75 k€. Revenue is declining over the period 2014-2020 (CAGR: -19.3%). Significant drop of -49% vs 2019. After deducting consumption (34 k€), gross margin stands at 41 k€, i.e. a rate of 55%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 8 k€, representing 10.0% of revenue. Positive scissor effect: EBITDA margin improves by +26.6 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Net income is negative at -391 € (-0.5% of revenue), which will impact equity.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
75 403 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
41 149 €
EBITDA (2020)
?
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
7 523 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 015 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-391 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
8.1%
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 143%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 25%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 9.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 7.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
143.081%
Financial autonomy (2020)
?
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
24.697%
Cash flow / Revenue (2020)
?
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
7.821%
Repayment capacity (2020)
?
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
9.866
Solvency indicators evolution GALERIE MELANIE RIO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
Debt ratio
0.0
0.0
-47.744
-104.106
-224.379
182.509
143.081
Financial autonomy
16.521
-24.921
-38.967
-33.236
-46.87
20.739
24.697
Repayment capacity
0.0
0.0
-3.016
-6.695
-9.662
0.574
9.866
Cash flow / Revenue
-1.908%
-46.98%
-18.07%
-19.725%
-47.372%
109.654%
7.821%
Sector positioning
Debt ratio
143.082020
2018
2019
2020
Q1: 0.0
Med: 32.07
Q3: 125.07
Average+50 pts over 3 years
In 2020, the debt ratio of GALERIE MELANIE RIO (143.08) 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
24.7%2020
2018
2019
2020
Q1: 7.94%
Med: 32.28%
Q3: 57.8%
Average+17 pts over 3 years
In 2020, the financial autonomy of GALERIE MELANIE RIO (24.7%) 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
9.87 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 2.04 years
Average+50 pts over 3 years
In 2020, the repayment capacity of GALERIE MELANIE RIO (9.87) 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 269.43. 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 3.1x. Financial charges are adequately covered by operations.
Liquidity ratio (2020)
?
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
269.428
Interest coverage (2020)
?
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
3.071
Liquidity indicators evolution GALERIE MELANIE RIO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
Liquidity ratio
126.851
85.162
79.058
97.584
222.73
215.782
269.428
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
3.071
Sector positioning
Liquidity ratio
269.432020
2018
2019
2020
Q1: 111.2
Med: 204.58
Q3: 368.13
Good
In 2020, the liquidity ratio of GALERIE MELANIE RIO (269.43) 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
3.07x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.35x
Excellent+50 pts over 3 years
In 2020, the interest coverage of GALERIE MELANIE RIO (3.1x) 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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 254 days. Excellent situation: suppliers finance 247 days of the operating cycle (retail model). Inventory turnover is 725 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 703 days of revenue, i.e. 147 k€ to permanently finance. Notable WCR improvement over the period (-50%), freeing up cash.
Operating WCR (2020)
?
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
147 297 €
Customer credit (2020)
?
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
7 j
Supplier credit (2020)
?
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
254 j
Inventory turnover (2020)
?
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
725 j
WCR in days of revenue (2020)
?
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
703 j
WCR and payment terms evolution GALERIE MELANIE RIO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
Operating WCR
296 570 €
233 406 €
188 376 €
221 680 €
209 354 €
194 274 €
147 297 €
Inventory turnover (days)
220
223
751
772
978
353
725
Customer payment term (days)
78
37
55
95
105
26
7
Supplier payment term (days)
208
241
534
1180
354
190
254
Positioning of GALERIE MELANIE RIO in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 84 transactions of similar company sales
in 2020,
the value of GALERIE MELANIE RIO is estimated at
22 363 €
(range 11 834€ - 46 722€).
With an EBITDA of 7 523€, the sector multiple of 2.6x is applied.
The price/revenue ratio is 0.37x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2020
84 tx
11k€22k€46k€
22 363 €Range: 11 834€ - 46 722€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 523 €×2.6x
Estimation19 230 €
10 809€ - 42 066€
Revenue Multiple30%
75 403 €×0.37x
Estimation27 587 €
13 544€ - 54 482€
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 (Autres commerces de détail spécialisés divers)
Compare GALERIE MELANIE RIO with other companies in the same sector:
Frequently asked questions about GALERIE MELANIE RIO
What is the revenue of GALERIE MELANIE RIO ?
The revenue of GALERIE MELANIE RIO in 2020 is 75 k€.
Is GALERIE MELANIE RIO profitable?
GALERIE MELANIE RIO recorded a net loss in 2020.
Where is the headquarters of GALERIE MELANIE RIO ?
The headquarters of GALERIE MELANIE RIO is located in NANTES (44300), in the department Loire-Atlantique.
Where to find the tax return of GALERIE MELANIE RIO ?
The tax return of GALERIE MELANIE RIO 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 GALERIE MELANIE RIO operate?
GALERIE MELANIE RIO operates in the sector Autres commerces de détail spécialisés divers (NAF code 47.78C). 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