Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2010-10-05 (15 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: DURY (80480), Somme
NORD PERFORMANCE : revenue, balance sheet and financial ratios
NORD PERFORMANCE is a French company
founded 15 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in DURY (80480),
this company of category ETI
shows in 2022 a revenue of 3.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NORD PERFORMANCE (SIREN 527640064)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
3 692 349 €
3 310 259 €
2 996 803 €
2 962 364 €
3 040 675 €
4 136 413 €
4 115 848 €
Net income
-702 796 €
51 094 €
9 527 €
47 576 €
16 372 €
8 416 €
4 831 €
EBITDA
-260 312 €
93 249 €
26 487 €
-33 014 €
-37 670 €
86 566 €
50 627 €
Net margin
-19.0%
1.5%
0.3%
1.6%
0.5%
0.2%
0.1%
Revenue and income statement
In 2022, NORD PERFORMANCE achieves revenue of 3.7 M€. Activity remains stable over the period (CAGR: -1.8%). Vs 2021, growth of +12% (3.3 M€ -> 3.7 M€). After deducting consumption (3.1 M€), gross margin stands at 582 k€, i.e. a rate of 16%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -260 k€, representing -7.1% of revenue. Warning negative scissor effect: despite revenue change (+12%), EBITDA varies by -379%, reducing margin by 9.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -703 k€ (-19.0% 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
3 692 349 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
581 530 €
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
-260 312 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-660 114 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-702 796 €
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
-7.0%
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 -527%. 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 -11%. 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
-527.389%
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
-10.928%
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
-8.284%
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
-9.434
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
2016
2017
2018
2019
2020
2021
2022
Debt ratio
2350.258
1843.247
1362.282
562.79
603.711
241.437
-527.389
Financial autonomy
1.888
2.214
3.327
6.48
6.152
10.35
-10.928
Repayment capacity
18.899
8.517
6.008
2.158
2557.453
6.462
-9.434
Cash flow / Revenue
0.6%
1.453%
2.253%
4.521%
0.008%
1.739%
-8.284%
Sector positioning
Debt ratio
-527.392022
2020
2021
2022
Q1: 11.29
Med: 45.73
Q3: 124.31
Excellent-50 pts over 3 years
In 2022, the debt ratio of NORD PERFORMANCE (-527.39) 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
-10.93%2022
2020
2021
2022
Q1: 20.27%
Med: 36.03%
Q3: 53.28%
Watch
In 2022, the financial autonomy of NORD PERFORMANCE (-10.9%) 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
-9.43 years2022
2020
2021
2022
Q1: 0.0 years
Med: 1.47 years
Q3: 4.32 years
Excellent-74 pts over 3 years
In 2022, the repayment capacity of NORD PERFORMANCE (-9.43) 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 155.88. 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
155.881
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
-16.363
Liquidity indicators evolution NORD PERFORMANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
124.934
133.919
130.206
122.038
169.742
147.265
155.881
Interest coverage
52.735
33.267
-74.879
-83.131
98.327
34.044
-16.363
Sector positioning
Liquidity ratio
155.882022
2020
2021
2022
Q1: 159.68
Med: 218.51
Q3: 324.07
Watch
In 2022, the liquidity ratio of NORD PERFORMANCE (155.88) 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
-16.36x2022
2020
2021
2022
Q1: 0.0x
Med: 1.87x
Q3: 7.17x
Watch-51 pts over 3 years
In 2022, the interest coverage of NORD PERFORMANCE (-16.4x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 24 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 110 days. Excellent situation: suppliers finance 86 days of the operating cycle (retail model). Inventory turnover is 360 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 315 days of revenue, i.e. 3.2 M€ to permanently finance. Over 2016-2022, WCR increased by +157%, 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
3 234 202 €
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
24 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
110 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
360 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
315 j
WCR and payment terms evolution NORD PERFORMANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
1 259 655 €
1 274 346 €
1 258 870 €
1 259 212 €
1 185 925 €
1 195 732 €
3 234 202 €
Inventory turnover (days)
114
119
158
163
165
150
360
Customer payment term (days)
2
4
4
4
4
4
24
Supplier payment term (days)
66
76
94
105
102
99
110
Positioning of NORD PERFORMANCE in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 280 329€ to 682 998€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
280k€420k€682k€
420 550 €Range: 280 329€ - 682 998€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 23 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 et réparation de motocycles)
Compare NORD PERFORMANCE with other companies in the same sector:
The revenue of NORD PERFORMANCE in 2022 is 3.7 M€.
Is NORD PERFORMANCE profitable?
NORD PERFORMANCE recorded a net loss in 2022.
Where is the headquarters of NORD PERFORMANCE ?
The headquarters of NORD PERFORMANCE is located in DURY (80480), in the department Somme.
Where to find the tax return of NORD PERFORMANCE ?
The tax return of NORD PERFORMANCE 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 NORD PERFORMANCE operate?
NORD PERFORMANCE operates in the sector Commerce et réparation de motocycles (NAF code 45.40Z). 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