Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-09-07 (19 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: PARIS (75014), Paris
LA CLINIQUE DU SCOOTER : revenue, balance sheet and financial ratios
LA CLINIQUE DU SCOOTER is a French company
founded 19 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in PARIS (75014),
this company of category PME
shows in 2021 a revenue of 5.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA CLINIQUE DU SCOOTER (SIREN 491828760)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
5 420 771 €
6 590 100 €
7 393 849 €
6 360 524 €
N/C
6 582 419 €
Net income
45 629 €
-28 554 €
19 867 €
11 069 €
12 802 €
76 433 €
EBITDA
-19 065 €
-45 807 €
240 888 €
32 309 €
N/C
175 347 €
Net margin
0.8%
-0.4%
0.3%
0.2%
N/C
1.2%
Revenue and income statement
In 2021, LA CLINIQUE DU SCOOTER achieves revenue of 5.4 M€. Activity remains stable over the period (CAGR: -3.8%). Significant drop of -18% vs 2020. After deducting consumption (4.0 M€), gross margin stands at 1.5 M€, i.e. a rate of 27%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -19 k€, representing -0.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 46 k€, i.e. 0.8% 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
5 420 771 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 459 584 €
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
-19 065 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-81 022 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
45 629 €
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
-0.3%
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
The debt ratio (= Financial debt / Equity x 100) stands at 99%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 14.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
98.59%
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
31.929%
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
1.885%
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
14.514
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LA CLINIQUE DU SCOOTER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
115.275
87.335
86.25
89.965
114.851
98.59
Financial autonomy
28.432
29.299
27.886
31.564
27.752
31.929
Repayment capacity
10.413
None
25.938
8.849
26.053
14.514
Cash flow / Revenue
1.909%
None%
0.77%
2.054%
0.98%
1.885%
Sector positioning
Debt ratio
98.592021
2019
2020
2021
Q1: 12.75
Med: 57.61
Q3: 137.28
Average
In 2021, the debt ratio of LA CLINIQUE DU SCOOTER (98.59) 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
31.93%2021
2019
2020
2021
Q1: 19.29%
Med: 34.52%
Q3: 52.88%
Average
In 2021, the financial autonomy of LA CLINIQUE DU SCOOTER (31.9%) 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
14.51 years2021
2019
2020
2021
Q1: 0.0 years
Med: 1.25 years
Q3: 4.61 years
Watch
In 2021, the repayment capacity of LA CLINIQUE DU SCOOTER (14.51) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 228.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
228.384
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
-395.358
Liquidity indicators evolution LA CLINIQUE DU SCOOTER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
178.266
160.825
175.453
201.849
207.447
228.384
Interest coverage
24.114
None
149.147
23.481
-97.376
-395.358
Sector positioning
Liquidity ratio
228.382021
2019
2020
2021
Q1: 165.14
Med: 227.57
Q3: 329.43
Good
In 2021, the liquidity ratio of LA CLINIQUE DU SCOOTER (228.38) 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
-395.36x2021
2019
2020
2021
Q1: 0.0x
Med: 1.19x
Q3: 4.98x
Watch-60 pts over 3 years
In 2021, the interest coverage of LA CLINIQUE DU SCOOTER (-395.4x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 91 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 103 days. Favorable situation: supplier credit is longer than customer credit by 12 days. Inventory turnover is 132 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 226 days of revenue, i.e. 3.4 M€ to permanently finance.
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
3 400 829 €
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
91 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
103 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
132 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
226 j
WCR and payment terms evolution LA CLINIQUE DU SCOOTER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
3 283 903 €
0 €
2 536 005 €
2 816 613 €
3 726 899 €
3 400 829 €
Inventory turnover (days)
82
0
93
74
127
132
Customer payment term (days)
98
0
94
74
73
91
Supplier payment term (days)
71
0
74
59
89
103
Positioning of LA CLINIQUE DU SCOOTER in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Based on 137 transactions of similar company sales
(all years),
the value of LA CLINIQUE DU SCOOTER is estimated at
600 813 €
(range 346 574€ - 992 228€).
The price/revenue ratio is 0.17x
(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.
Estimated enterprise value2021
137 transactions
346k€600k€992k€
600 813 €Range: 346 574€ - 992 228€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
5 420 771 €×0.17x
Estimation923 062 €
530 896€ - 1 449 008€
Net Income Multiple20%
45 629 €×2.6x
Estimation117 442 €
70 092€ - 307 059€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 137 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 (Commerce et réparation de motocycles)
Compare LA CLINIQUE DU SCOOTER with other companies in the same sector:
Frequently asked questions about LA CLINIQUE DU SCOOTER
What is the revenue of LA CLINIQUE DU SCOOTER ?
The revenue of LA CLINIQUE DU SCOOTER in 2021 is 5.4 M€.
Is LA CLINIQUE DU SCOOTER profitable?
Yes, LA CLINIQUE DU SCOOTER generated a net profit of 46 k€ in 2021.
Where is the headquarters of LA CLINIQUE DU SCOOTER ?
The headquarters of LA CLINIQUE DU SCOOTER is located in PARIS (75014), in the department Paris.
Where to find the tax return of LA CLINIQUE DU SCOOTER ?
The tax return of LA CLINIQUE DU SCOOTER 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 LA CLINIQUE DU SCOOTER operate?
LA CLINIQUE DU SCOOTER operates in the sector Commerce et réparation de motocycles (NAF code 45.40Z). 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