Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1992-02-01 (34 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: PARIS (75016), Paris
LAURICE FINE ART : revenue, balance sheet and financial ratios
LAURICE FINE ART is a French company
founded 34 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in PARIS (75016),
this company of category PME
shows in 2019 a revenue of 5.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LAURICE FINE ART (SIREN 384584959)
Indicator
2019
2018
2017
2016
Revenue
5 203 773 €
454 510 €
265 389 €
105 500 €
Net income
649 919 €
535 140 €
-252 947 €
-705 560 €
EBITDA
446 132 €
-94 602 €
-570 052 €
-501 758 €
Net margin
12.5%
117.7%
-95.3%
-668.8%
Revenue and income statement
In 2019, LAURICE FINE ART achieves revenue of 5.2 M€. Over the period 2016-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +266.7%. Vs 2018, growth of +1045% (455 k€ -> 5.2 M€). After deducting consumption (4.3 M€), gross margin stands at 887 k€, i.e. a rate of 17%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 446 k€, representing 8.6% of revenue. Positive scissor effect: EBITDA margin improves by +29.4 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 650 k€, i.e. 12.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 203 773 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
886 817 €
EBITDA (2019)
?
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
446 132 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
455 944 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
649 919 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
8.6%
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 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 99%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 12.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.08%
Financial autonomy (2019)
?
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
98.844%
Cash flow / Revenue (2019)
?
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
12.269%
Repayment capacity (2019)
?
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
0.013
Asset age ratio (2019)
?
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
2016
2017
2018
2019
Debt ratio
0.0
0.0
0.053
0.08
Financial autonomy
90.697
85.832
98.941
98.844
Repayment capacity
0.0
0.0
0.01
0.013
Cash flow / Revenue
-850.364%
-97.488%
117.767%
12.269%
Sector positioning
Debt ratio
0.082019
2017
2018
2019
Q1: 0.0
Med: 17.27
Q3: 93.89
Good
In 2019, the debt ratio of LAURICE FINE ART (0.08) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
98.84%2019
2017
2018
2019
Q1: 6.01%
Med: 31.08%
Q3: 59.71%
Excellent
In 2019, the financial autonomy of LAURICE FINE ART (98.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.01 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.0 years
Q3: 1.39 years
Average+25 pts over 3 years
In 2019, the repayment capacity of LAURICE FINE ART (0.01) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 8123.72. 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 0.6x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2019)
?
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
8123.715
Interest coverage (2019)
?
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
0.599
Liquidity indicators evolution LAURICE FINE ART
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
1058.67
695.505
8766.443
8123.715
Interest coverage
-83.962
-1.401
0.0
0.599
Sector positioning
Liquidity ratio
8123.722019
2017
2018
2019
Q1: 100.88
Med: 177.28
Q3: 330.46
Excellent
In 2019, the liquidity ratio of LAURICE FINE ART (8123.72) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.6x2019
2017
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 2.16x
Good+32 pts over 3 years
In 2019, the interest coverage of LAURICE FINE ART (0.6x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 4 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Inventory turnover is 314 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 359 days of revenue, i.e. 5.2 M€ to permanently finance.
Operating WCR (2019)
?
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
5 189 463 €
Customer credit (2019)
?
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
0 j
Supplier credit (2019)
?
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
4 j
Inventory turnover (2019)
?
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
314 j
WCR in days of revenue (2019)
?
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
359 j
WCR and payment terms evolution LAURICE FINE ART
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
6 259 832 €
5 599 758 €
6 828 963 €
5 189 463 €
Inventory turnover (days)
22862
8780
5014
314
Customer payment term (days)
8
5
0
0
Supplier payment term (days)
11
43
27
4
Positioning of LAURICE FINE ART in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 128 transactions of similar company sales
in 2019,
the value of LAURICE FINE ART is estimated at
2 340 558 €
(range 1 185 992€ - 4 532 036€).
With an EBITDA of 446 132€, the sector multiple of 4.1x is applied.
The price/revenue ratio is 0.46x
(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 value2019
128 transactions
1185k€2340k€4532k€
2 340 558 €Range: 1 185 992€ - 4 532 036€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
446 132 €×4.1x
Estimation1 833 847 €
1 002 038€ - 4 034 788€
Revenue Multiple30%
5 203 773 €×0.46x
Estimation2 401 113 €
1 201 541€ - 3 552 401€
Net Income Multiple20%
649 919 €×5.4x
Estimation3 516 507 €
1 622 554€ - 7 244 611€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 128 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 LAURICE FINE ART with other companies in the same sector:
The revenue of LAURICE FINE ART in 2019 is 5.2 M€.
Is LAURICE FINE ART profitable?
Yes, LAURICE FINE ART generated a net profit of 650 k€ in 2019.
Where is the headquarters of LAURICE FINE ART ?
The headquarters of LAURICE FINE ART is located in PARIS (75016), in the department Paris.
Where to find the tax return of LAURICE FINE ART ?
The tax return of LAURICE FINE 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 LAURICE FINE ART operate?
LAURICE FINE 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