LE COMPTOIR DE BADINVILLE : revenue, balance sheet and financial ratios

LE COMPTOIR DE BADINVILLE is a French company founded 8 years ago, specialized in the sector Commerce de détail d'autres équipements du foyer. Based in DAMPIERRE-SUR-AVRE (28350), this company of category PME shows in 2023 a revenue of 6€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-04-25

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - LE COMPTOIR DE BADINVILLE (SIREN 831036314)
Indicator 2023 2022 2021 2020 2019 2018
Revenue 6 € N/C 833 € N/C 486 € 6 054 €
Net income 0 € -147 € -106 € 0 € -338 € -6 322 €
EBITDA 6 € -147 € -108 € N/C -338 € -6 322 €
Net margin 0.0% N/C -12.7% N/C -69.5% -104.4%

Revenue and income statement

In 2023, LE COMPTOIR DE BADINVILLE achieves revenue of 6 €. Revenue is declining over the period 2018-2023 (CAGR: -74.9%). After deducting consumption (0 €), gross margin stands at 6 €, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 6 €, representing 100.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at 0 € (0.0% of revenue), which will impact equity.

Revenue (2023) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

6 €

Gross margin (2023) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

6 €

EBITDA (2023) ?
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

6 €

EBITDA margin (2023) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

100.0%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 70.68. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2023) ?
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

70.683

Interest coverage (2023) ?
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
LE COMPTOIR DE BADINVILLE

Sector positioning

Liquidity ratio
70.68 2023
2021
2022
2023
Q1: 145.73
Med: 221.32
Q3: 355.94
Watch -6 pts over 3 years

In 2023, the liquidity ratio of LE COMPTOIR DE BADINVILLE (70.68) 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
0.0x 2023
2021
2022
2023
Q1: 0.0x
Med: 0.24x
Q3: 3.7x
Average

In 2023, the interest coverage of LE COMPTOIR DE BADINVILLE (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. Inventory turnover is 761820 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. WCR is negative (-325980 days): operations structurally generate cash.

Operating WCR (2023) ?
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

-5 433 €

Customer credit (2023) ?
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 (2023) ?
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

0 j

Inventory turnover (2023) ?
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

761820 j

WCR in days of revenue (2023) ?
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

-325980 j

WCR and payment terms evolution
LE COMPTOIR DE BADINVILLE

Positioning of LE COMPTOIR DE BADINVILLE in its sector

Comparison with sector Commerce de détail d'autres équipements du foyer

Valuation estimate

Based on 55 transactions of similar company sales in 2023, the value of LE COMPTOIR DE BADINVILLE is estimated at 10 € (range 5€ - 20€). With an EBITDA of 6€, the sector multiple of 2.8x is applied. The price/revenue ratio is 0.20x (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.
Medium reliability: estimate to be confirmed with in-depth analysis.

Estimated enterprise value 2023
55 tx
0k€ 0k€ 0k€
10 € Range: 5€ - 20€
NAF 5 année 2023

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
6 € × 2.8x
Estimation 17 €
8€ - 32€
Revenue Multiple 30%
6 € × 0.20x
Estimation 1 €
1€ - 2€

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 55 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 de détail d'autres équipements du foyer)

Compare LE COMPTOIR DE BADINVILLE with other companies in the same sector:

Voir toutes les statistiques du secteur Commerce de détail d'autres équipements du foyer

Frequently asked questions about LE COMPTOIR DE BADINVILLE

What is the revenue of LE COMPTOIR DE BADINVILLE ?

The revenue of LE COMPTOIR DE BADINVILLE in 2023 is 6€.

Is LE COMPTOIR DE BADINVILLE profitable?

LE COMPTOIR DE BADINVILLE recorded a net loss in 2022.

Where is the headquarters of LE COMPTOIR DE BADINVILLE ?

The headquarters of LE COMPTOIR DE BADINVILLE is located in DAMPIERRE-SUR-AVRE (28350), in the department Eure-et-Loir.

Where to find the tax return of LE COMPTOIR DE BADINVILLE ?

The tax return of LE COMPTOIR DE BADINVILLE 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 LE COMPTOIR DE BADINVILLE operate?

LE COMPTOIR DE BADINVILLE operates in the sector Commerce de détail d'autres équipements du foyer (NAF code 47.59B). See the 'Sector positioning' section above to compare the company with its competitors.