Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-04-03 (9 years)Status: ActiveBusiness sector: Autres commerces de détail en magasin non spécialiséLocation: BAIE MAHAULT (97122), Guadeloupe
KALANKA AZUR : revenue, balance sheet and financial ratios
KALANKA AZUR is a French company
founded 9 years ago,
specialized in the sector Autres commerces de détail en magasin non spécialisé.
Based in BAIE MAHAULT (97122),
this company of category PME
shows in 2020 a revenue of 336€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KALANKA AZUR (SIREN 828743948)
Indicator
2020
2019
2018
2017
Revenue
336 €
1 289 €
6 205 €
538 €
Net income
-748 €
-1 580 €
-4 534 €
-4 031 €
EBITDA
-490 €
-908 €
-3 431 €
-3 407 €
Net margin
-222.6%
-122.6%
-73.1%
-749.3%
Revenue and income statement
In 2020, KALANKA AZUR achieves revenue of 336 €. Revenue is declining over the period 2017-2020 (CAGR: -14.5%). Significant drop of -74% vs 2019. After deducting consumption (0 €), gross margin stands at 336 €, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -490 €, representing -145.8% of revenue. Warning negative scissor effect: despite revenue change (-74%), EBITDA varies by +46%, reducing margin by 75.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -748 € (-222.6% 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
336 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
336 €
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
-490 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-748 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-748 €
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
-145.8%
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 161%. 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 -260%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
160.76%
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
-259.912%
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
-145.536%
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
0.0
Solvency indicators evolution KALANKA AZUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
Debt ratio
-326.559
-210.785
-173.909
160.76
Financial autonomy
144.139
190.242
231.567
-259.912
Repayment capacity
0.0
0.0
0.0
0.0
Cash flow / Revenue
-633.086%
-55.423%
-53.995%
-145.536%
Sector positioning
Debt ratio
160.762020
2018
2019
2020
Q1: -0.38
Med: 6.22
Q3: 101.19
Watch+50 pts over 3 years
In 2020, the debt ratio of KALANKA AZUR (160.76) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
-259.91%2020
2018
2019
2020
Q1: 0.0%
Med: 20.76%
Q3: 46.77%
Watch-51 pts over 3 years
In 2020, the financial autonomy of KALANKA AZUR (-259.9%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.0 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 2.36 years
Excellent-6 pts over 3 years
In 2020, the repayment capacity of KALANKA AZUR (0.00) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 38.21. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
38.213
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
0.0
Liquidity indicators evolution KALANKA AZUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
Liquidity ratio
48.899
46.721
41.266
38.213
Interest coverage
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
38.212020
2018
2019
2020
Q1: 101.49
Med: 160.26
Q3: 287.01
Watch-6 pts over 3 years
In 2020, the liquidity ratio of KALANKA AZUR (38.21) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.0x2020
2018
2019
2020
Q1: 0.0x
Med: 0.19x
Q3: 2.21x
Average
In 2020, the interest coverage of KALANKA AZUR (0.0x) 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) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 935 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. The gap of 891 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 5323 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. WCR is negative (-10601 days): operations structurally generate cash. Notable WCR improvement over the period (-79%), 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
-9 894 €
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
935 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
44 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
5323 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
-10601 j
WCR and payment terms evolution KALANKA AZUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
Operating WCR
-5 535 €
-8 804 €
-9 924 €
-9 894 €
Inventory turnover (days)
2677
348
1387
5323
Customer payment term (days)
0
51
244
935
Supplier payment term (days)
0
0
32
44
Positioning of KALANKA AZUR in its sector
Comparison with sector Autres commerces de détail en magasin non spécialisé
Valuation estimate
Based on 59 transactions of similar company sales
in 2020,
the value of KALANKA AZUR is estimated at
383 €
(range 92€ - 1 057€).
The price/revenue ratio is 1.14x
(premium 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
59 tx
0k€0k€1k€
383 €Range: 92€ - 1 057€
NAF 5 année 2020
Valuation method used
Revenue Multiple
336 €
×
1.14x
=384 €
Range: 92€ - 1 057€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 59 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 en magasin non spécialisé)
Compare KALANKA AZUR with other companies in the same sector:
The headquarters of KALANKA AZUR is located in BAIE MAHAULT (97122), in the department Guadeloupe.
Where to find the tax return of KALANKA AZUR ?
The tax return of KALANKA AZUR 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 KALANKA AZUR operate?
KALANKA AZUR operates in the sector Autres commerces de détail en magasin non spécialisé (NAF code 47.19B). 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