Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-04-18 (10 years)Status: ActiveBusiness sector: Portails InternetLocation: PARIS (75008), Paris
PARIS FASHION SHOPS - PFS : revenue, balance sheet and financial ratios
PARIS FASHION SHOPS - PFS is a French company
founded 10 years ago,
specialized in the sector Portails Internet.
Based in PARIS (75008),
this company of category PME
shows in 2022 a revenue of 8.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARIS FASHION SHOPS - PFS (SIREN 819963919)
Indicator
2022
2021
2019
2018
2017
2016
Revenue
7 985 800 €
8 238 661 €
N/C
1 998 670 €
661 593 €
52 483 €
Net income
912 731 €
1 510 275 €
68 036 €
-14 873 €
-763 608 €
-488 544 €
EBITDA
1 535 515 €
1 992 448 €
N/C
96 184 €
-608 034 €
-410 814 €
Net margin
11.4%
18.3%
N/C
-0.7%
-115.4%
-930.9%
Revenue and income statement
In 2022, PARIS FASHION SHOPS - PFS achieves revenue of 8.0 M€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +131.1%. Slight decline of -3% vs 2021. After deducting consumption (15 k€), gross margin stands at 8.0 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.5 M€, representing 19.2% of revenue. Warning negative scissor effect: despite revenue change (-3%), EBITDA varies by -23%, reducing margin by 5.0 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 913 k€, i.e. 11.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
7 985 800 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 971 213 €
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
1 535 515 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 252 966 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
912 731 €
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
19.2%
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 19%. 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 65%. 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 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
18.655%
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
64.84%
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
13.721%
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
0.562
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PARIS FASHION SHOPS - PFS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
Debt ratio
1.181
103.419
127.535
118.105
61.325
18.655
Financial autonomy
77.071
38.773
31.004
32.012
43.073
64.84
Repayment capacity
-0.019
-0.821
7.697
None
0.922
0.562
Cash flow / Revenue
-782.901%
-92.522%
3.904%
None%
19.268%
13.721%
Sector positioning
Debt ratio
18.662022
2019
2021
2022
Q1: -0.01
Med: 0.24
Q3: 57.83
Average-17 pts over 3 years
In 2022, the debt ratio of PARIS FASHION SHOPS - PFS (18.66) 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
64.84%2022
2019
2021
2022
Q1: 0.0%
Med: 23.49%
Q3: 59.65%
Excellent+20 pts over 3 years
In 2022, the financial autonomy of PARIS FASHION SHOPS - PFS (64.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.56 years2022
2021
2022
Q1: -0.72 years
Med: 0.0 years
Q3: 0.08 years
Average
In 2022, the repayment capacity of PARIS FASHION SHOPS - PFS (0.56) 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 371.17. 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 1.1x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
371.168
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
1.075
Liquidity indicators evolution PARIS FASHION SHOPS - PFS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
Liquidity ratio
145.568
311.736
266.94
255.029
282.195
371.168
Interest coverage
0.0
-0.404
34.196
None
2.544
1.075
Sector positioning
Liquidity ratio
371.172022
2019
2021
2022
Q1: 99.01
Med: 192.32
Q3: 430.45
Good+10 pts over 3 years
In 2022, the liquidity ratio of PARIS FASHION SHOPS - PFS (371.17) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.07x2022
2021
2022
Q1: -0.08x
Med: 0.0x
Q3: 0.02x
Excellent
In 2022, the interest coverage of PARIS FASHION SHOPS - PFS (1.1x) 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: 60 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 45 days. The company must finance 15 days of gap between collections and payments. Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 67 days of revenue, i.e. 1.5 M€ to permanently finance. Over 2016-2022, WCR increased by +774%, 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
1 484 401 €
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
60 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
45 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
9 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
67 j
WCR and payment terms evolution PARIS FASHION SHOPS - PFS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
Operating WCR
169 813 €
216 136 €
486 996 €
0 €
1 439 706 €
1 484 401 €
Inventory turnover (days)
0
0
0
0
9
9
Customer payment term (days)
221
93
70
0
62
60
Supplier payment term (days)
105
47
58
0
50
45
Positioning of PARIS FASHION SHOPS - PFS in its sector
Comparison with sector Portails Internet
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (37 transactions).
This range of 613 295€ to 2 834 027€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
613k€1118k€2834k€
1 118 917 €Range: 613 295€ - 2 834 027€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 37 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 (Portails Internet)
Compare PARIS FASHION SHOPS - PFS with other companies in the same sector:
Frequently asked questions about PARIS FASHION SHOPS - PFS
What is the revenue of PARIS FASHION SHOPS - PFS ?
The revenue of PARIS FASHION SHOPS - PFS in 2022 is 8.0 M€.
Is PARIS FASHION SHOPS - PFS profitable?
Yes, PARIS FASHION SHOPS - PFS generated a net profit of 913 k€ in 2022.
Where is the headquarters of PARIS FASHION SHOPS - PFS ?
The headquarters of PARIS FASHION SHOPS - PFS is located in PARIS (75008), in the department Paris.
Where to find the tax return of PARIS FASHION SHOPS - PFS ?
The tax return of PARIS FASHION SHOPS - PFS 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 PARIS FASHION SHOPS - PFS operate?
PARIS FASHION SHOPS - PFS operates in the sector Portails Internet (NAF code 63.12Z). 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