Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-05-15 (9 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: PARIS (75018), Paris
GALERIE MONTMARTRE : revenue, balance sheet and financial ratios
GALERIE MONTMARTRE is a French company
founded 9 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in PARIS (75018),
this company of category PME
shows in 2021 a revenue of 881 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GALERIE MONTMARTRE (SIREN 820124618)
Indicator
2021
2020
2019
2018
2017
Revenue
881 093 €
981 947 €
1 485 657 €
1 699 590 €
3 242 963 €
Net income
101 328 €
-7 896 €
34 074 €
73 936 €
223 109 €
EBITDA
125 517 €
19 713 €
66 799 €
117 818 €
327 027 €
Net margin
11.5%
-0.8%
2.3%
4.4%
6.9%
Revenue and income statement
In 2021, GALERIE MONTMARTRE achieves revenue of 881 k€. Revenue is declining over the period 2017-2021 (CAGR: -27.8%). Significant drop of -10% vs 2020. After deducting consumption (359 k€), gross margin stands at 523 k€, i.e. a rate of 59%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 126 k€, representing 14.2% of revenue. Positive scissor effect: EBITDA margin improves by +12.2 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 101 k€, i.e. 11.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
881 093 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
522 555 €
EBITDA (2021)
?
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
125 517 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
107 396 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
101 328 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
12.0%
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 46%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
45.766%
Financial autonomy (2021)
?
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
51.122%
Cash flow / Revenue (2021)
?
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
11.533%
Repayment capacity (2021)
?
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
1.623
Asset age ratio (2021)
?
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
2017
2018
2019
2020
2021
Debt ratio
0.0
0.0
0.026
59.982
45.766
Financial autonomy
29.043
42.019
52.52
41.17
51.122
Repayment capacity
0.0
0.0
0.002
10.274
1.623
Cash flow / Revenue
7.174%
5.766%
3.899%
1.914%
11.533%
Sector positioning
Debt ratio
45.772021
2019
2020
2021
Q1: 0.13
Med: 30.47
Q3: 112.29
Average+30 pts over 3 years
In 2021, the debt ratio of GALERIE MONTMARTRE (45.77) 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
51.12%2021
2019
2020
2021
Q1: 9.23%
Med: 33.56%
Q3: 57.44%
Good
In 2021, the financial autonomy of GALERIE MONTMARTRE (51.1%) 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
1.62 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.02 years
Q3: 1.91 years
Average+21 pts over 3 years
In 2021, the repayment capacity of GALERIE MONTMARTRE (1.62) 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 230.81. 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 0.4x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2021)
?
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
230.812
Interest coverage (2021)
?
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
0.436
Liquidity indicators evolution GALERIE MONTMARTRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
Liquidity ratio
73.242
88.143
109.139
190.255
230.812
Interest coverage
0.601
0.011
3.085
3.135
0.436
Sector positioning
Liquidity ratio
230.812021
2019
2020
2021
Q1: 121.59
Med: 217.9
Q3: 380.53
Good+24 pts over 3 years
In 2021, the liquidity ratio of GALERIE MONTMARTRE (230.81) 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
0.44x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.78x
Good-19 pts over 3 years
In 2021, the interest coverage of GALERIE MONTMARTRE (0.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). Inventory turnover is 24 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 31 days of revenue, i.e. 75 k€ to permanently finance. Over 2017-2021, WCR increased by +149%, requiring additional financing.
Operating WCR (2021)
?
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
74 734 €
Customer credit (2021)
?
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
3 j
Supplier credit (2021)
?
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
46 j
Inventory turnover (2021)
?
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
24 j
WCR in days of revenue (2021)
?
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
31 j
WCR and payment terms evolution GALERIE MONTMARTRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Operating WCR
-152 030 €
-81 818 €
-16 431 €
-25 482 €
74 734 €
Inventory turnover (days)
14
34
37
44
24
Customer payment term (days)
3
0
1
2
3
Supplier payment term (days)
20
22
27
34
46
Positioning of GALERIE MONTMARTRE in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 105 transactions of similar company sales
in 2021,
the value of GALERIE MONTMARTRE is estimated at
401 259 €
(range 232 713€ - 918 122€).
With an EBITDA of 125 517€, the sector multiple of 3.4x is applied.
The price/revenue ratio is 0.50x
(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.
Estimated enterprise value2021
105 transactions
232k€401k€918k€
401 259 €Range: 232 713€ - 918 122€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
125 517 €×3.4x
Estimation429 982 €
242 797€ - 1 024 163€
Revenue Multiple30%
881 093 €×0.50x
Estimation444 637 €
303 236€ - 725 070€
Net Income Multiple20%
101 328 €×2.6x
Estimation264 389 €
101 720€ - 942 601€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 105 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 MONTMARTRE with other companies in the same sector:
Frequently asked questions about GALERIE MONTMARTRE
What is the revenue of GALERIE MONTMARTRE ?
The revenue of GALERIE MONTMARTRE in 2021 is 881 k€.
Is GALERIE MONTMARTRE profitable?
Yes, GALERIE MONTMARTRE generated a net profit of 101 k€ in 2021.
Where is the headquarters of GALERIE MONTMARTRE ?
The headquarters of GALERIE MONTMARTRE is located in PARIS (75018), in the department Paris.
Where to find the tax return of GALERIE MONTMARTRE ?
The tax return of GALERIE MONTMARTRE 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 MONTMARTRE operate?
GALERIE MONTMARTRE 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