Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-07-05 (12 years)Status: ActiveBusiness sector: CoiffureLocation: ASNIERES-SUR-SEINE (92600), Hauts-de-Seine
MODERNE COIFFURE : revenue, balance sheet and financial ratios
MODERNE COIFFURE is a French company
founded 12 years ago,
specialized in the sector Coiffure.
Based in ASNIERES-SUR-SEINE (92600),
this company of category PME
shows in 2024 a revenue of 42 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MODERNE COIFFURE (SIREN 797980885)
Indicator
2024
2021
2020
2019
2018
2016
2015
2014
Revenue
42 037 €
64 249 €
41 930 €
76 812 €
46 612 €
31 720 €
30 652 €
28 465 €
Net income
2 735 €
2 702 €
562 €
1 667 €
7 332 €
-5 182 €
2 616 €
-2 647 €
EBITDA
-16 160 €
-6 003 €
-18 110 €
2 054 €
7 342 €
-5 115 €
2 765 €
-1 513 €
Net margin
6.5%
4.2%
1.3%
2.2%
15.7%
-16.3%
8.5%
-9.3%
Revenue and income statement
En 2024, MODERNE COIFFURE alcanza unos ingresos de 42 k€. Los ingresos crecen positivamente durante 8 años (TCAC: +4.0%). Caída significativa de -35% vs 2021. Tras deducir el consumo (8 k€), el margen bruto se sitúa en 34 k€, es decir, una tasa del 80%. El EBITDA alcanza -16 k€, representando el -38.4% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-35%), el EBITDA varía en -169%, reduciendo el margen en 29.1 puntos. Un EBITDA negativo significa que las operaciones no cubren los gastos corrientes. El resultado neto asciende a 3 k€, es decir, el 6.5% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
42 037 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
33 664 €
EBITDA (2024)
?
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
-16 160 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 761 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 735 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-38.4%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 0%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 0%. Baja autonomía: la empresa depende fuertemente de financiación externa. El flujo de caja representa el 32.1% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2024)
?
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
0.0%
Cash flow / Revenue (2024)
?
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
32.103%
Repayment capacity (2024)
?
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
Asset age ratio (2024)
?
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
2014
2015
2016
2018
2019
2020
2021
2024
Debt ratio
-57.15
15.778
-1.634
41.123
25.128
847.298
637.849
0.0
Financial autonomy
35.289
1.261
2.861
10.973
9.249
68.049
42.724
0.0
Repayment capacity
-0.02
0.0
0.0
0.0
0.0
0.0
0.035
0.0
Cash flow / Revenue
-9.299%
8.535%
-16.337%
15.73%
2.17%
1.35%
9.684%
32.103%
Sector positioning
Ratio de endeudamiento
0.02024
2020
2021
2024
Q1: 0.0
Med: 3.48
Q3: 44.78
Excelente-50 pts over 3 years
En 2024, el ratio de endeudamiento de MODERNE COIFFURE (0.00) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio bajo indica una estructura financiera sólida con poca dependencia de los acreedores.
Autonomía financiera
0.0%2024
2020
2021
2024
Q1: 0.0%
Med: 13.63%
Q3: 49.17%
Average-50 pts over 3 years
En 2024, el autonomía financiera de MODERNE COIFFURE (0.0%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
0.0 ans2024
2020
2021
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.09 ans
Excelente
En 2024, el capacidad de reembolso de MODERNE COIFFURE (0.0 an) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una capacidad corta refleja deuda controlada y buena generación de efectivo.
Liquidity ratios
El ratio de liquidez se sitúa en 2.43. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
Liquidity ratio (2024)
?
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
2.429
Interest coverage (2024)
?
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
-0.161
Liquidity indicators evolution MODERNE COIFFURE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2018
2019
2020
2021
2024
Liquidity ratio
40.826
86.423
18.26
102.793
124.093
40.802
43.481
2.429
Interest coverage
-55.585
9.295
-1.544
0.381
11.1
0.0
0.0
-0.161
Sector positioning
Ratio de liquidez
2.432024
2020
2021
2024
Q1: 40.03
Med: 104.51
Q3: 221.31
Vigilar
En 2024, el ratio de liquidez de MODERNE COIFFURE (2.43) se sitúa en el 25% más bajo del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio inferior a 1 puede señalar tensiones potenciales de flujo de caja.
Cobertura de intereses
-0.16x2024
2020
2021
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.97x
Average
En 2024, el cobertura de intereses de MODERNE COIFFURE (-0.2x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 0 días. Plazo proveedores: 1439 días. Excelente situación: los proveedores financian 1439 días del ciclo operativo. La rotación de existencias es de 22 días. Rotación rápida, señal de buena gestión de existencias. El FM es negativo (-1218 días): las operaciones generan estructuralmente tesorería. Notable mejora del FM durante el período (-4023%), liberando tesorería.
Operating WCR (2024)
?
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
-142 213 €
Customer credit (2024)
?
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 (2024)
?
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
1439 j
Inventory turnover (2024)
?
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
22 j
WCR in days of revenue (2024)
?
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
-1218 j
WCR and payment terms evolution MODERNE COIFFURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2018
2019
2020
2021
2024
Operating WCR
-3 449 €
-3 455 €
-5 984 €
-3 860 €
-3 350 €
-32 408 €
-58 173 €
-142 213 €
Inventory turnover (days)
0
0
0
0
4
8
6
22
Customer payment term (days)
0
0
0
0
7
147
200
0
Supplier payment term (days)
44
52
69
80
42
134
1139
1439
Positioning of MODERNE COIFFURE in its sector
Comparison with sector Coiffure
Valuation estimate
Based on 98 transactions of similar company sales
in 2024,
the value of MODERNE COIFFURE is estimated at
18 608 €
(range 10 688€ - 28 862€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
98 tx
10k€18k€28k€
18 608 €Range: 10 688€ - 28 862€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
42 037 €×0.46x
Estimation19 502 €
11 379€ - 26 697€
Net Income Multiple20%
2 735 €×6.3x
Estimation17 269 €
9 651€ - 32 111€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 98 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 (Coiffure)
Compare MODERNE COIFFURE with other companies in the same sector:
Yes, MODERNE COIFFURE generated a net profit of 3 k€ in 2024.
Where is the headquarters of MODERNE COIFFURE ?
The headquarters of MODERNE COIFFURE is located in ASNIERES-SUR-SEINE (92600), in the department Hauts-de-Seine.
Where to find the tax return of MODERNE COIFFURE ?
The tax return of MODERNE COIFFURE 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 MODERNE COIFFURE operate?
MODERNE COIFFURE operates in the sector Coiffure (NAF code 96.02A). 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