Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-12-01 (31 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PERPIGNAN (66000), Pyrenees-Orientales
MOKA CENTRE VILLE : revenue, balance sheet and financial ratios
MOKA CENTRE VILLE is a French company
founded 31 years ago,
specialized in the sector Restauration traditionnelle.
Based in PERPIGNAN (66000),
this company of category PME
shows in 2021 a revenue of 227 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MOKA CENTRE VILLE (SIREN 398993923)
Indicator
2021
2020
2018
2017
Revenue
226 876 €
503 003 €
433 688 €
435 434 €
Net income
9 601 €
68 612 €
31 904 €
34 827 €
EBITDA
-13 700 €
82 428 €
47 471 €
59 064 €
Net margin
4.2%
13.6%
7.4%
8.0%
Revenue and income statement
In 2021, MOKA CENTRE VILLE achieves revenue of 227 k€. Revenue is declining over the period 2017-2021 (CAGR: -15.0%). Significant drop of -55% vs 2020. After deducting consumption (69 k€), gross margin stands at 158 k€, i.e. a rate of 70%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -14 k€, representing -6.0% of revenue. Warning negative scissor effect: despite revenue change (-55%), EBITDA varies by -117%, reducing margin by 22.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 10 k€, i.e. 4.2% 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
226 876 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
158 250 €
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
-13 700 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
10 496 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
9 601 €
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
-4.8%
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 110%. 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 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
109.543%
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
31.683%
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
-5.903%
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
-8.825
Asset age ratio (2021)
?
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
2017
2018
2020
2021
Debt ratio
205.512
75.53
32.714
109.543
Financial autonomy
24.489
31.982
43.342
31.683
Repayment capacity
1.466
1.219
0.516
-8.825
Cash flow / Revenue
10.169%
8.875%
15.347%
-5.903%
Sector positioning
Debt ratio
109.542021
2018
2020
2021
Q1: 1.38
Med: 53.42
Q3: 168.44
Average
In 2021, the debt ratio of MOKA CENTRE VILLE (109.54) 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
31.68%2021
2018
2020
2021
Q1: 9.07%
Med: 32.0%
Q3: 55.27%
Average
In 2021, the financial autonomy of MOKA CENTRE VILLE (31.7%) 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
-8.82 years2021
2018
2020
2021
Q1: 0.0 years
Med: 0.73 years
Q3: 3.07 years
Excellent-32 pts over 3 years
In 2021, the repayment capacity of MOKA CENTRE VILLE (-8.82) 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 233.32. 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
233.322
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
-6.438
Liquidity indicators evolution MOKA CENTRE VILLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2020
2021
Liquidity ratio
94.446
118.812
162.118
233.322
Interest coverage
4.671
6.72
2.75
-6.438
Sector positioning
Liquidity ratio
233.322021
2018
2020
2021
Q1: 86.42
Med: 176.93
Q3: 313.83
Good
In 2021, the liquidity ratio of MOKA CENTRE VILLE (233.32) 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
-6.44x2021
2018
2020
2021
Q1: 0.0x
Med: 0.46x
Q3: 3.34x
Average-50 pts over 3 years
In 2021, the interest coverage of MOKA CENTRE VILLE (-6.4x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 51 days. Excellent situation: suppliers finance 51 days of the operating cycle (retail model). Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 287 days of revenue, i.e. 181 k€ to permanently finance. Over 2017-2021, WCR increased by +146%, requiring additional financing.
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
181 179 €
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
0 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
51 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
3 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
287 j
WCR and payment terms evolution MOKA CENTRE VILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2020
2021
Operating WCR
73 597 €
94 219 €
85 832 €
181 179 €
Inventory turnover (days)
30
25
5
3
Customer payment term (days)
2
2
1
0
Supplier payment term (days)
30
72
20
51
Positioning of MOKA CENTRE VILLE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 663 transactions of similar company sales
in 2021,
the value of MOKA CENTRE VILLE is estimated at
145 293 €
(range 90 207€ - 246 801€).
The price/revenue ratio is 0.87x
(in line with sector norms).
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
663 transactions
90k€145k€246k€
145 293 €Range: 90 207€ - 246 801€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
226 876 €×0.87x
Estimation196 638 €
128 437€ - 324 794€
Net Income Multiple20%
9 601 €×7.1x
Estimation68 278 €
32 864€ - 129 813€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 663 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 (Restauration traditionnelle)
Compare MOKA CENTRE VILLE with other companies in the same sector:
Frequently asked questions about MOKA CENTRE VILLE
What is the revenue of MOKA CENTRE VILLE ?
The revenue of MOKA CENTRE VILLE in 2021 is 227 k€.
Is MOKA CENTRE VILLE profitable?
Yes, MOKA CENTRE VILLE generated a net profit of 10 k€ in 2021.
Where is the headquarters of MOKA CENTRE VILLE ?
The headquarters of MOKA CENTRE VILLE is located in PERPIGNAN (66000), in the department Pyrenees-Orientales.
Where to find the tax return of MOKA CENTRE VILLE ?
The tax return of MOKA CENTRE VILLE 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 MOKA CENTRE VILLE operate?
MOKA CENTRE VILLE operates in the sector Restauration traditionnelle (NAF code 56.10A). 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