NEW RECAPTADOR : revenue, balance sheet and financial ratios
NEW RECAPTADOR is a French company
founded 8 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in MONS (34390),
this company of category PME
shows in 2022 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NEW RECAPTADOR (SIREN 833722549)
Indicator
2023
2022
2021
2018
Revenue
N/C
1 185 846 €
N/C
895 233 €
Net income
21 751 €
37 907 €
46 032 €
39 700 €
EBITDA
N/C
58 957 €
N/C
57 229 €
Net margin
N/C
3.2%
N/C
4.4%
Revenue and income statement
In 2023, NEW RECAPTADOR generates positive net income of 22 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2023: 40 k€ -> 22 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
21 751 €
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 136%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 31%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
136.025%
Financial autonomy (2023)
?
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
30.704%
Asset age ratio (2023)
?
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
2018
2021
2022
2023
Debt ratio
339.83
186.391
218.875
136.025
Financial autonomy
19.345
28.311
23.61
30.704
Repayment capacity
3.916
None
4.269
None
Cash flow / Revenue
5.081%
None%
3.967%
None%
Sector positioning
Debt ratio
136.032023
2021
2022
2023
Q1: 0.0
Med: 16.38
Q3: 100.81
Average
In 2023, the debt ratio of NEW RECAPTADOR (136.03) 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
30.7%2023
2021
2022
2023
Q1: 0.54%
Med: 16.35%
Q3: 43.46%
Good+11 pts over 3 years
In 2023, the financial autonomy of NEW RECAPTADOR (30.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
4.27 years2022
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 2.13 years
Average
In 2022, the repayment capacity of NEW RECAPTADOR (4.27) 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 93.52. 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
93.519
Liquidity indicators evolution NEW RECAPTADOR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2021
2022
2023
Liquidity ratio
182.791
192.709
116.114
93.519
Interest coverage
8.456
None
3.453
None
Sector positioning
Liquidity ratio
93.522023
2021
2022
2023
Q1: 91.33
Med: 147.91
Q3: 247.13
Average-36 pts over 3 years
In 2023, the liquidity ratio of NEW RECAPTADOR (93.52) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
3.45x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.28x
Excellent
In 2022, the interest coverage of NEW RECAPTADOR (3.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 j
WCR and payment terms evolution NEW RECAPTADOR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2021
2022
2023
Operating WCR
23 160 €
0 €
47 647 €
0 €
Inventory turnover (days)
13
0
14
0
Customer payment term (days)
1
0
2
0
Supplier payment term (days)
12
0
28
0
Positioning of NEW RECAPTADOR in its sector
Comparison with sector Commerce d'alimentation générale
Valuation estimate
Based on 357 transactions of similar company sales
in 2023,
the value of NEW RECAPTADOR is estimated at
166 292 €
(range 56 988€ - 311 976€).
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 value2023
357 transactions
56k€166k€311k€
166 292 €Range: 56 988€ - 311 976€
NAF 5 année 2023
Valuation method used
Net Income Multiple
21 751 €
×
7.6x
=166 293 €
Range: 56 989€ - 311 977€
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 357 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 d'alimentation générale)
Compare NEW RECAPTADOR with other companies in the same sector:
Yes, NEW RECAPTADOR generated a net profit of 22 k€ in 2023.
Where is the headquarters of NEW RECAPTADOR ?
The headquarters of NEW RECAPTADOR is located in MONS (34390), in the department Herault.
Where to find the tax return of NEW RECAPTADOR ?
The tax return of NEW RECAPTADOR 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 NEW RECAPTADOR operate?
NEW RECAPTADOR operates in the sector Commerce d'alimentation générale (NAF code 47.11B). 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