Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1982-02-02 (44 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: PARIS (75011), Paris
LA FOLIE DES GRANDEURS : revenue, balance sheet and financial ratios
LA FOLIE DES GRANDEURS is a French company
founded 44 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in PARIS (75011),
this company of category PME
shows in 2022 a revenue of 4.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA FOLIE DES GRANDEURS (SIREN 323690313)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
3 994 126 €
3 998 960 €
3 856 039 €
5 257 104 €
5 238 733 €
5 532 498 €
5 580 806 €
Net income
-624 277 €
48 791 €
34 029 €
43 050 €
41 114 €
67 593 €
92 465 €
EBITDA
-287 794 €
5 350 €
37 719 €
132 164 €
60 675 €
90 748 €
142 299 €
Net margin
-15.6%
1.2%
0.9%
0.8%
0.8%
1.2%
1.7%
Revenue and income statement
In 2022, LA FOLIE DES GRANDEURS achieves revenue of 4.0 M€. Revenue is declining over the period 2016-2022 (CAGR: -5.4%). Slight decline of -0% vs 2021. After deducting consumption (2.7 M€), gross margin stands at 1.3 M€, i.e. a rate of 33%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -288 k€, representing -7.2% of revenue. Warning negative scissor effect: despite revenue change (-0%), EBITDA varies by -5479%, reducing margin by 7.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -624 k€ (-15.6% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 994 126 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 314 611 €
EBITDA (2022)
?
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
-287 794 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-272 827 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-624 277 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-7.2%
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 49%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
48.745%
Financial autonomy (2022)
?
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
44.227%
Cash flow / Revenue (2022)
?
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
-16.008%
Repayment capacity (2022)
?
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
-1.195
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LA FOLIE DES GRANDEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
17.255
17.749
20.399
13.943
35.18
34.434
48.745
Financial autonomy
57.743
57.643
58.095
56.046
49.502
53.17
44.227
Repayment capacity
0.981
5.709
9.569
6.543
19.168
27.954
-1.195
Cash flow / Revenue
1.567%
1.138%
0.841%
0.855%
1.018%
0.675%
-16.008%
Sector positioning
Debt ratio
48.742022
2020
2021
2022
Q1: 11.29
Med: 45.73
Q3: 124.31
Average+16 pts over 3 years
In 2022, the debt ratio of LA FOLIE DES GRANDEURS (48.74) 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
44.23%2022
2020
2021
2022
Q1: 20.27%
Med: 36.03%
Q3: 53.28%
Good-13 pts over 3 years
In 2022, the financial autonomy of LA FOLIE DES GRANDEURS (44.2%) 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.
Repayment capacity
-1.2 years2022
2020
2021
2022
Q1: 0.0 years
Med: 1.47 years
Q3: 4.32 years
Excellent-50 pts over 3 years
In 2022, the repayment capacity of LA FOLIE DES GRANDEURS (-1.20) 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 206.13. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
206.128
Interest coverage (2022)
?
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
-5.973
Liquidity indicators evolution LA FOLIE DES GRANDEURS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
174.813
219.05
236.083
200.93
228.908
261.18
206.128
Interest coverage
27.77
22.385
70.759
37.228
50.611
234.916
-5.973
Sector positioning
Liquidity ratio
206.132022
2020
2021
2022
Q1: 159.68
Med: 218.51
Q3: 324.07
Average
In 2022, the liquidity ratio of LA FOLIE DES GRANDEURS (206.13) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-5.97x2022
2020
2021
2022
Q1: 0.0x
Med: 1.87x
Q3: 7.17x
Watch-50 pts over 3 years
In 2022, the interest coverage of LA FOLIE DES GRANDEURS (-6.0x) 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: 27 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 81 days. Excellent situation: suppliers finance 54 days of the operating cycle (retail model). Inventory turnover is 87 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 185 days of revenue, i.e. 2.1 M€ to permanently finance.
Operating WCR (2022)
?
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
2 053 340 €
Customer credit (2022)
?
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
27 j
Supplier credit (2022)
?
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
81 j
Inventory turnover (2022)
?
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
87 j
WCR in days of revenue (2022)
?
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
185 j
WCR and payment terms evolution LA FOLIE DES GRANDEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
1 958 919 €
2 107 494 €
2 162 025 €
2 291 151 €
2 169 755 €
2 212 345 €
2 053 340 €
Inventory turnover (days)
65
54
60
62
83
88
87
Customer payment term (days)
14
20
20
30
46
56
27
Supplier payment term (days)
56
64
61
79
110
90
81
Positioning of LA FOLIE DES GRANDEURS in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 303 240€ to 738 819€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
303k€454k€738k€
454 922 €Range: 303 240€ - 738 819€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 23 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 FOLIE DES GRANDEURS with other companies in the same sector:
Frequently asked questions about LA FOLIE DES GRANDEURS
What is the revenue of LA FOLIE DES GRANDEURS ?
The revenue of LA FOLIE DES GRANDEURS in 2022 is 4.0 M€.
Is LA FOLIE DES GRANDEURS profitable?
LA FOLIE DES GRANDEURS recorded a net loss in 2022.
Where is the headquarters of LA FOLIE DES GRANDEURS ?
The headquarters of LA FOLIE DES GRANDEURS is located in PARIS (75011), in the department Paris.
Where to find the tax return of LA FOLIE DES GRANDEURS ?
The tax return of LA FOLIE DES GRANDEURS 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 FOLIE DES GRANDEURS operate?
LA FOLIE DES GRANDEURS 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