Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-11-18 (14 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: PARIS (75008), Paris
NINA YAKITORI : revenue, balance sheet and financial ratios
NINA YAKITORI is a French company
founded 14 years ago,
specialized in the sector Restauration de type rapide.
Based in PARIS (75008),
this company of category PME
shows in 2022 a revenue of 774 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NINA YAKITORI (SIREN 537939738)
Indicator
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
Revenue
774 245 €
730 839 €
546 488 €
678 131 €
699 779 €
763 532 €
654 970 €
581 375 €
667 047 €
614 674 €
Net income
-70 776 €
22 546 €
15 943 €
-19 226 €
1 304 €
-1 327 €
-48 708 €
-26 207 €
25 617 €
11 757 €
EBITDA
-44 859 €
27 876 €
37 532 €
-8 370 €
-35 348 €
5 893 €
-16 959 €
9 323 €
57 768 €
35 328 €
Net margin
-9.1%
3.1%
2.9%
-2.8%
0.2%
-0.2%
-7.4%
-4.5%
3.8%
1.9%
Revenue and income statement
In 2022, NINA YAKITORI achieves revenue of 774 k€. Revenue is growing positively over 10 years (CAGR: +2.6%). Vs 2021: +6%. After deducting consumption (307 k€), gross margin stands at 467 k€, i.e. a rate of 60%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -45 k€, representing -5.8% of revenue. Warning negative scissor effect: despite revenue change (+6%), EBITDA varies by -261%, reducing margin by 9.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -71 k€ (-9.1% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
774 245 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
467 007 €
EBITDA (2022)
?
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
-44 859 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-69 446 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-70 776 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-5.8%
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 -598%. 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 -5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-598.361%
Financial autonomy (2022)
?
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
-4.821%
Cash flow / Revenue (2022)
?
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
-7.77%
Repayment capacity (2022)
?
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
-1.983
Asset age ratio (2022)
?
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
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Debt ratio
-1159.002
11057.294
-857.605
-402.149
-390.147
658.242
2125.347
823.089
297.886
-598.361
Financial autonomy
-6.392
0.554
-5.582
-16.438
-20.637
7.038
1.901
5.855
10.404
-4.821
Repayment capacity
14.551
4.69
-30.513
-10.503
131.625
-5.824
-9.854
7.229
4.357
-1.983
Cash flow / Revenue
2.95%
6.962%
-1.166%
-4.225%
0.236%
-2.588%
-1.234%
4.972%
3.61%
-7.77%
Sector positioning
Debt ratio
-598.362022
2020
2021
2022
Q1: 0.0
Med: 31.96
Q3: 171.75
Excellent-50 pts over 3 years
In 2022, the debt ratio of NINA YAKITORI (-598.36) 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
-4.82%2022
2020
2021
2022
Q1: 2.95%
Med: 24.54%
Q3: 51.6%
Average
In 2022, the financial autonomy of NINA YAKITORI (-4.8%) 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
-1.98 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 2.27 years
Excellent-50 pts over 3 years
In 2022, the repayment capacity of NINA YAKITORI (-1.98) 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 80.63. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
80.629
Interest coverage (2022)
?
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
-0.947
Liquidity indicators evolution NINA YAKITORI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
100.923
102.92
95.017
120.937
96.675
88.475
73.337
129.397
94.325
80.629
Interest coverage
38.646
20.608
121.495
-45.28
93.653
-10.807
-13.859
12.437
0.0
-0.947
Sector positioning
Liquidity ratio
80.632022
2020
2021
2022
Q1: 54.21
Med: 117.31
Q3: 215.21
Average-14 pts over 3 years
In 2022, the liquidity ratio of NINA YAKITORI (80.63) 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
-0.95x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.91x
Average-50 pts over 3 years
In 2022, the interest coverage of NINA YAKITORI (-0.9x) 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: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 195 days. Excellent situation: suppliers finance 162 days of the operating cycle (retail model). Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 120 days of revenue, i.e. 257 k€ to permanently finance. Over 2013-2022, WCR increased by +589%, requiring additional financing.
Operating WCR (2022)
?
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
257 351 €
Customer credit (2022)
?
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
33 j
Supplier credit (2022)
?
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
195 j
Inventory turnover (2022)
?
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
4 j
WCR in days of revenue (2022)
?
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
120 j
WCR and payment terms evolution NINA YAKITORI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Operating WCR
37 348 €
48 828 €
17 947 €
96 012 €
92 922 €
128 241 €
113 987 €
154 263 €
164 220 €
257 351 €
Inventory turnover (days)
8
9
11
11
9
11
12
4
4
4
Customer payment term (days)
0
5
30
36
8
20
34
51
35
33
Supplier payment term (days)
54
49
70
82
61
82
105
132
142
195
Positioning of NINA YAKITORI in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 833 transactions of similar company sales
in 2022,
the value of NINA YAKITORI is estimated at
740 428 €
(range 422 784€ - 1 279 690€).
The price/revenue ratio is 0.96x
(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 value2022
833 transactions
422k€740k€1279k€
740 428 €Range: 422 784€ - 1 279 690€
NAF 5 année 2022
Valuation method used
Revenue Multiple
774 245 €
×
0.96x
=740 428 €
Range: 422 784€ - 1 279 691€
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 833 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 NINA YAKITORI with other companies in the same sector:
The headquarters of NINA YAKITORI is located in PARIS (75008), in the department Paris.
Where to find the tax return of NINA YAKITORI ?
The tax return of NINA YAKITORI 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 NINA YAKITORI operate?
NINA YAKITORI 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