Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-03-01 (18 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: PARIS (75011), Paris
GRAFFITI ART : revenue, balance sheet and financial ratios
GRAFFITI ART is a French company
founded 18 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in PARIS (75011),
this company of category PME
shows in 2017 a revenue of 6.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GRAFFITI ART (SIREN 502500713)
Indicator
2017
2016
2015
Revenue
6 882 218 €
638 570 €
N/C
Net income
67 155 €
21 340 €
49 327 €
EBITDA
3 527 310 €
54 923 €
N/C
Net margin
1.0%
3.3%
N/C
Revenue and income statement
Im Jahr 2017 erzielt GRAFFITI ART einen Umsatz von 6.9 Mio€. Im Zeitraum 2016-2017 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +977.8%. Vs 2016, Wachstum von +978% (639 k€ -> 6.9 Mio€). Nach Abzug des Verbrauchs (3.0 Mio€) beträgt die Bruttomarge 3.9 Mio€, d.h. eine Rate von 57%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 3.5 Mio€, was 51.3% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +42.7 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 67 k€, d.h. 1.0% des Umsatzes.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 882 218 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 892 618 €
EBITDA (2017)
?
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
3 527 310 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
87 454 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
67 155 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
51.3%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 24%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 50%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.7 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 1.4% des Umsatzes.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
24.21%
Financial autonomy (2017)
?
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
50.121%
Cash flow / Revenue (2017)
?
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
1.392%
Repayment capacity (2017)
?
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
0.679
Asset age ratio (2017)
?
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
2015
2016
2017
Debt ratio
55.519
47.324
24.21
Financial autonomy
43.493
43.013
50.121
Repayment capacity
None
4.47
0.679
Cash flow / Revenue
None%
3.342%
1.392%
Sector positioning
Verschuldungsgrad
24.212017
2015
2016
2017
Q1: 0.0
Med: 18.81
Q3: 108.05
Average-9 pts over 3 years
Im Jahr 2017 liegt über dem Median der Branche das verschuldungsgrad von GRAFFITI ART (24.21). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
50.12%2017
2015
2016
2017
Q1: 6.11%
Med: 30.19%
Q3: 58.58%
Gut
Im Jahr 2017 liegt über dem Median der Branche das finanzielle autonomie von GRAFFITI ART (50.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.68 ans2017
2016
2017
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.68 ans
Average-15 pts over 2 years
Im Jahr 2017 liegt über dem Median der Branche das rückzahlungsfähigkeit von GRAFFITI ART (0.7 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 202.85. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.0x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
Liquidity ratio (2017)
?
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
202.851
Interest coverage (2017)
?
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
0.01
Liquidity indicators evolution GRAFFITI ART
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
Liquidity ratio
195.983
190.852
202.851
Interest coverage
None
1.859
0.01
Sector positioning
Liquiditätsquote
202.852017
2015
2016
2017
Q1: 96.75
Med: 165.23
Q3: 301.28
Gut-9 pts over 3 years
Im Jahr 2017 liegt über dem Median der Branche das liquiditätsquote von GRAFFITI ART (202.85). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
0.01x2017
2016
2017
Q1: 0.0x
Med: 0.0x
Q3: 3.06x
Gut-13 pts over 2 years
Im Jahr 2017 liegt über dem Median der Branche das zinsdeckung von GRAFFITI ART (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 2 Tage. Lieferantenfrist: 6 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 14 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 14 Tage Umsatz.
Operating WCR (2017)
?
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
266 273 €
Customer credit (2017)
?
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
2 j
Supplier credit (2017)
?
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
6 j
Inventory turnover (2017)
?
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
14 j
WCR in days of revenue (2017)
?
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
14 j
WCR and payment terms evolution GRAFFITI ART
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
Operating WCR
0 €
199 202 €
266 273 €
Inventory turnover (days)
0
105
14
Customer payment term (days)
0
14
2
Supplier payment term (days)
0
30
6
Positioning of GRAFFITI ART in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 144 transactions of similar company sales
in 2017,
the value of GRAFFITI ART is estimated at
9 079 729 €
(range 4 738 944€ - 13 766 489€).
With an EBITDA of 3 527 310€, the sector multiple of 4.5x is applied.
The price/revenue ratio is 0.51x
(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 value2017
144 transactions
4738k€9079k€13766k€
9 079 729 €Range: 4 738 944€ - 13 766 489€
NAF 5 année 2017
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 527 310 €×4.5x
Estimation15 899 735 €
8 266 287€ - 24 088 640€
Revenue Multiple30%
6 882 218 €×0.51x
Estimation3 511 769 €
1 859 186€ - 5 206 822€
Net Income Multiple20%
67 155 €×5.7x
Estimation381 657 €
240 227€ - 800 612€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 144 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 GRAFFITI ART with other companies in the same sector:
Yes, GRAFFITI ART generated a net profit of 67 k€ in 2017.
Where is the headquarters of GRAFFITI ART ?
The headquarters of GRAFFITI ART is located in PARIS (75011), in the department Paris.
Where to find the tax return of GRAFFITI ART ?
The tax return of GRAFFITI ART 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 GRAFFITI ART operate?
GRAFFITI ART 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