SIREN : 519561377
JUST'COIFF is a French company founded 16 years ago, specialized in the sector Coiffure. Based in GRENOBLE (38100), this company of category PME shows in 2021 a revenue of 34 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 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|
| Revenue | 34 269 € | 28 509 € | 36 153 € | 33 193 € | 32 888 € | 33 938 € | 34 305 € |
| Net income | 777 € | -1 008 € | 1 887 € | 38 € | 26 € | 66 € | 813 € |
| EBITDA | 1 615 € | 422 € | -5 € | 751 € | -986 € | 382 € | 1 400 € |
| Net margin | 2.3% | -3.5% | 5.2% | 0.1% | 0.1% | 0.2% | 2.4% |
In 2021, JUST'COIFF achieves revenue of 34 k€. Activity remains stable over the period (CAGR: -0.0%). Vs 2020, growth of +20% (29 k€ -> 34 k€). After deducting consumption (1 k€), gross margin stands at 33 k€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2 k€, representing 4.7% of revenue. Positive scissor effect: EBITDA margin improves by +3.2 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 777 €, i.e. 2.3% of revenue. This profit can be retained or distributed to shareholders.
34 269 €
32 865 €
1 615 €
764 €
777 €
4.7%
The debt ratio (= Financial debt / Equity x 100) stands at 157%. 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 33%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 13.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 4.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
156.522%
33.206%
4.17%
13.292
41.6%
In 2021, the debt ratio of JUST'COIFF (156.52) 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 2021, the financial autonomy of JUST'COIFF (33.2%) 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 2021, the repayment capacity of JUST'COIFF (13.29) 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.
The liquidity ratio (= Current assets / Current liabilities) stands at 182.16. 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 1.9x. Coverage is limited: any activity downturn would jeopardize interest payments.
182.161
1.92
In 2021, the liquidity ratio of JUST'COIFF (182.16) 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.
In 2021, the interest coverage of JUST'COIFF (1.9x) 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) 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: 68 days. Excellent situation: suppliers finance 68 days of the operating cycle (retail model). Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 22 days of revenue, i.e. 2 k€ to permanently finance. Notable WCR improvement over the period (-21%), freeing up cash.
2 072 €
0 j
68 j
4 j
22 j
Based on 157 transactions of similar company sales in 2021, the value of JUST'COIFF is estimated at 11 939 € (range 7 613€ - 17 654€). With an EBITDA of 1 615€, the sector multiple of 5.1x is applied. The price/revenue ratio is 0.69x (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.
Ajustez les pondérations selon votre analyse
This estimate is based on the analysis of 157 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 JUST'COIFF with other companies in the same sector:
The revenue of JUST'COIFF in 2021 is 34 k€.
Yes, JUST'COIFF generated a net profit of 777€ in 2021.
The headquarters of JUST'COIFF is located in GRENOBLE (38100), in the department Isere.
The tax return of JUST'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).
JUST'COIFF operates in the sector Coiffure (NAF code 96.02A). See the 'Sector positioning' section above to compare the company with its competitors.