Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2009-02-03 (17 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: CLICHY (92110), Hauts-de-Seine
MONOP'STATION SAS : revenue, balance sheet and financial ratios
MONOP'STATION SAS is a French company
founded 17 years ago,
specialized in the sector Restauration de type rapide.
Based in CLICHY (92110),
this company of category GE
shows in 2024 a revenue of 466 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MONOP'STATION SAS (SIREN 510499007)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
466 081 €
2 392 614 €
2 394 544 €
1 802 487 €
2 889 369 €
2 786 614 €
2 779 486 €
2 125 520 €
Net income
-242 004 €
-70 144 €
167 792 €
12 554 €
285 014 €
203 481 €
375 956 €
426 437 €
EBITDA
-195 458 €
3 885 €
258 872 €
45 402 €
398 122 €
387 036 €
430 838 €
315 010 €
Net margin
-51.9%
-2.9%
7.0%
0.7%
9.9%
7.3%
13.5%
20.1%
Revenue and income statement
In 2024, MONOP'STATION SAS achieves revenue of 466 k€. Revenue is declining over the period 2016-2024 (CAGR: -17.3%). Significant drop of -81% vs 2023. After deducting consumption (273 k€), gross margin stands at 193 k€, i.e. a rate of 42%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -195 k€, representing -41.9% of revenue. Warning negative scissor effect: despite revenue change (-81%), EBITDA varies by -5131%, reducing margin by 42.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -242 k€ (-51.9% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
466 081 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
193 488 €
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
-195 458 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-213 288 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-242 004 €
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
-41.9%
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 -310%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-310.277%
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
-47.116%
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
Solvency indicators evolution MONOP'STATION SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
0.0
-1.139
-0.315
-0.129
-0.123
0.0
-1.834
0.0
Financial autonomy
-394.876
-362.684
-336.095
-314.937
-336.645
-332.77
-37.269
-310.277
Repayment capacity
0.0
0.06
0.017
0.006
-0.08
0.0
-0.095
0.0
Cash flow / Revenue
17.618%
13.529%
12.14%
11.812%
-1.252%
8.549%
-1.246%
-47.116%
Sector positioning
Debt ratio
0.02024
2021
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Excellent
In 2024, the debt ratio of MONOP'STATION SAS (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-310.28%2024
2021
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Watch
In 2024, the financial autonomy of MONOP'STATION SAS (-310.3%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.0 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Excellent
In 2024, the repayment capacity of MONOP'STATION SAS (0.00) 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 9.12. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
9.119
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
0.0
Liquidity indicators evolution MONOP'STATION SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
7.161
6.452
7.471
8.903
10.148
9.28
52.51
9.119
Interest coverage
0.0
0.0
-0.134
0.0
48.923
8.521
0.0
0.0
Sector positioning
Liquidity ratio
9.122024
2021
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Watch-12 pts over 3 years
In 2024, the liquidity ratio of MONOP'STATION SAS (9.12) 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
0.0x2024
2021
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Average-50 pts over 3 years
In 2024, the interest coverage of MONOP'STATION SAS (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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 151 days. Excellent situation: suppliers finance 151 days of the operating cycle (retail model). WCR is negative (-205 days): operations structurally generate cash. Over 2016-2024, WCR increased by +89%, requiring additional financing.
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
-265 759 €
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
151 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
0 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
-205 j
WCR and payment terms evolution MONOP'STATION SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
-2 416 249 €
-2 082 752 €
-1 788 505 €
-1 499 178 €
-1 521 984 €
-1 362 088 €
98 025 €
-265 759 €
Inventory turnover (days)
13
4
6
8
18
9
6
0
Customer payment term (days)
0
0
0
0
0
0
0
0
Supplier payment term (days)
67
52
54
46
66
57
74
151
Positioning of MONOP'STATION SAS in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of MONOP'STATION SAS is estimated at
265 588 €
(range 154 285€ - 391 054€).
The price/revenue ratio is 0.57x
(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 value2024
698 transactions
154k€265k€391k€
265 588 €Range: 154 285€ - 391 054€
NAF 5 année 2024
Valuation method used
Revenue Multiple
466 081 €
×
0.57x
=265 589 €
Range: 154 285€ - 391 055€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 698 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 de type rapide)
Compare MONOP'STATION SAS with other companies in the same sector:
Frequently asked questions about MONOP'STATION SAS
What is the revenue of MONOP'STATION SAS ?
The revenue of MONOP'STATION SAS in 2024 is 466 k€.
Is MONOP'STATION SAS profitable?
MONOP'STATION SAS recorded a net loss in 2024.
Where is the headquarters of MONOP'STATION SAS ?
The headquarters of MONOP'STATION SAS is located in CLICHY (92110), in the department Hauts-de-Seine.
Where to find the tax return of MONOP'STATION SAS ?
The tax return of MONOP'STATION SAS 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 MONOP'STATION SAS operate?
MONOP'STATION SAS operates in the sector Restauration de type rapide (NAF code 56.10C). 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