Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-03-01 (19 years)Status: ActiveBusiness sector: Soins de beautéLocation: ANTIBES (06600), Alpes-Maritimes
ONGLE DIAMOND NAILS : revenue, balance sheet and financial ratios
ONGLE DIAMOND NAILS is a French company
founded 19 years ago,
specialized in the sector Soins de beauté.
Based in ANTIBES (06600),
this company of category PME
shows in 2019 a revenue of 220 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ONGLE DIAMOND NAILS (SIREN 494721327)
Indicator
2019
2018
2017
2015
2014
Revenue
219 972 €
226 572 €
233 677 €
192 516 €
223 559 €
Net income
17 573 €
21 658 €
19 393 €
10 970 €
28 814 €
EBITDA
26 823 €
33 983 €
29 545 €
17 773 €
38 109 €
Net margin
8.0%
9.6%
8.3%
5.7%
12.9%
Revenue and income statement
In 2019, ONGLE DIAMOND NAILS achieves revenue of 220 k€. Activity remains stable over the period (CAGR: -0.3%). Slight decline of -3% vs 2018. After deducting consumption (181 €), gross margin stands at 220 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 27 k€, representing 12.2% of revenue. Warning negative scissor effect: despite revenue change (-3%), EBITDA varies by -21%, reducing margin by 2.8 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 18 k€, i.e. 8.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
219 972 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
219 791 €
EBITDA (2019)
?
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
26 823 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
22 689 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
17 573 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
12.1%
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 127%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 11.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 9.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
126.79%
Financial autonomy (2019)
?
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
42.617%
Cash flow / Revenue (2019)
?
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
9.823%
Repayment capacity (2019)
?
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
11.41
Asset age ratio (2019)
?
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
2014
2015
2017
2018
2019
Debt ratio
57.754
47.318
196.729
152.417
126.79
Financial autonomy
56.538
63.244
31.899
38.231
42.617
Repayment capacity
1.636
3.055
13.129
8.779
11.41
Cash flow / Revenue
15.148%
8.599%
10.014%
13.627%
9.823%
Sector positioning
Debt ratio
126.792019
2017
2018
2019
Q1: 0.0
Med: 19.05
Q3: 147.82
Average
In 2019, the debt ratio of ONGLE DIAMOND NAILS (126.79) 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
42.62%2019
2017
2018
2019
Q1: 4.53%
Med: 31.53%
Q3: 63.37%
Good+10 pts over 3 years
In 2019, the financial autonomy of ONGLE DIAMOND NAILS (42.6%) 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
11.41 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.0 years
Q3: 1.77 years
Watch
In 2019, the repayment capacity of ONGLE DIAMOND NAILS (11.41) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 424.64. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 7.1x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2019)
?
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
424.637
Interest coverage (2019)
?
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
7.121
Liquidity indicators evolution ONGLE DIAMOND NAILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2017
2018
2019
Liquidity ratio
232.217
424.649
300.432
395.343
424.637
Interest coverage
0.68
1.12
2.471
0.068
7.121
Sector positioning
Liquidity ratio
424.642019
2017
2018
2019
Q1: 44.39
Med: 108.2
Q3: 221.76
Excellent
In 2019, the liquidity ratio of ONGLE DIAMOND NAILS (424.64) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
7.12x2019
2017
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 3.11x
Excellent+13 pts over 3 years
In 2019, the interest coverage of ONGLE DIAMOND NAILS (7.1x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 13 days. Favorable situation: supplier credit is longer than customer credit by 13 days. Inventory turnover is 15 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 62 days of revenue, i.e. 38 k€ to permanently finance. Over 2014-2019, WCR increased by +2555%, requiring additional financing.
Operating WCR (2019)
?
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
38 042 €
Customer credit (2019)
?
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 (2019)
?
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
13 j
Inventory turnover (2019)
?
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
15 j
WCR in days of revenue (2019)
?
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
62 j
WCR and payment terms evolution ONGLE DIAMOND NAILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2017
2018
2019
Operating WCR
1 433 €
21 922 €
42 109 €
36 190 €
38 042 €
Inventory turnover (days)
8
8
3
2
15
Customer payment term (days)
2
1
1
0
0
Supplier payment term (days)
36
32
11
13
13
Positioning of ONGLE DIAMOND NAILS in its sector
Comparison with sector Soins de beauté
Valuation estimate
Based on 188 transactions of similar company sales
in 2019,
the value of ONGLE DIAMOND NAILS is estimated at
125 713 €
(range 73 263€ - 199 360€).
With an EBITDA of 26 823€, the sector multiple of 5.2x is applied.
The price/revenue ratio is 0.54x
(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 value2019
188 transactions
73k€125k€199k€
125 713 €Range: 73 263€ - 199 360€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
26 823 €×5.2x
Estimation138 299 €
82 337€ - 215 258€
Revenue Multiple30%
219 972 €×0.54x
Estimation119 014 €
73 103€ - 161 680€
Net Income Multiple20%
17 573 €×5.9x
Estimation104 299 €
50 822€ - 216 139€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 188 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 (Soins de beauté)
Compare ONGLE DIAMOND NAILS with other companies in the same sector:
Frequently asked questions about ONGLE DIAMOND NAILS
What is the revenue of ONGLE DIAMOND NAILS ?
The revenue of ONGLE DIAMOND NAILS in 2019 is 220 k€.
Is ONGLE DIAMOND NAILS profitable?
Yes, ONGLE DIAMOND NAILS generated a net profit of 18 k€ in 2019.
Where is the headquarters of ONGLE DIAMOND NAILS ?
The headquarters of ONGLE DIAMOND NAILS is located in ANTIBES (06600), in the department Alpes-Maritimes.
Where to find the tax return of ONGLE DIAMOND NAILS ?
The tax return of ONGLE DIAMOND NAILS 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 ONGLE DIAMOND NAILS operate?
ONGLE DIAMOND NAILS operates in the sector Soins de beauté (NAF code 96.02B). 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