Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1982-03-19 (44 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: PARIS (75017), Paris
PARIS SCOOTER ACCESSOIRES : revenue, balance sheet and financial ratios
PARIS SCOOTER ACCESSOIRES is a French company
founded 44 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in PARIS (75017),
this company of category PME
shows in 2022 a revenue of 4.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARIS SCOOTER ACCESSOIRES (SIREN 324081439)
Indicator
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
2012
Revenue
4 238 721 €
5 976 342 €
6 832 356 €
7 861 844 €
6 825 248 €
6 650 582 €
6 786 237 €
7 542 502 €
7 815 957 €
7 876 117 €
9 600 927 €
Net income
-146 756 €
-166 007 €
119 343 €
248 876 €
81 986 €
38 450 €
457 099 €
119 545 €
-741 402 €
-250 359 €
57 447 €
EBITDA
-129 293 €
-109 775 €
37 408 €
6 255 €
90 618 €
1 149 €
55 419 €
102 682 €
-35 597 €
-46 761 €
-113 317 €
Net margin
-3.5%
-2.8%
1.7%
3.2%
1.2%
0.6%
6.7%
1.6%
-9.5%
-3.2%
0.6%
Revenue and income statement
In 2022, PARIS SCOOTER ACCESSOIRES achieves revenue of 4.2 M€. Revenue is declining over the period 2012-2022 (CAGR: -7.9%). Significant drop of -29% vs 2021. After deducting consumption (3.5 M€), gross margin stands at 720 k€, i.e. a rate of 17%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -129 k€, representing -3.1% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -147 k€ (-3.5% 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
4 238 721 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
720 264 €
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
-129 293 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-144 741 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-146 756 €
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
-3.0%
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 77%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
76.703%
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
45.719%
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
-3.304%
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
-9.287
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 SCOOTER ACCESSOIRES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Debt ratio
32.687
35.287
69.449
27.049
18.107
33.429
41.736
30.341
75.555
82.227
76.703
Financial autonomy
50.877
44.909
22.838
33.174
41.158
40.076
44.084
47.036
41.454
44.349
45.719
Repayment capacity
-21.623
-4.087
-0.888
0.77
0.969
8.275
2.577
7.084
37.668
-9.433
-9.287
Cash flow / Revenue
-0.063%
-0.896%
-5.636%
2.184%
1.941%
0.607%
2.763%
0.819%
0.59%
-2.688%
-3.304%
Sector positioning
Debt ratio
76.72022
2020
2021
2022
Q1: 11.29
Med: 45.73
Q3: 124.31
Average+8 pts over 3 years
In 2022, the debt ratio of PARIS SCOOTER ACCESSOIRES (76.70) 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
45.72%2022
2020
2021
2022
Q1: 20.27%
Med: 36.03%
Q3: 53.28%
Good
In 2022, the financial autonomy of PARIS SCOOTER ACCESSOIRES (45.7%) 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
-9.29 years2022
2020
2021
2022
Q1: 0.0 years
Med: 1.47 years
Q3: 4.32 years
Excellent-51 pts over 3 years
In 2022, the repayment capacity of PARIS SCOOTER ACCESSOIRES (-9.29) 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 362.55. 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
362.547
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
-11.948
Liquidity indicators evolution PARIS SCOOTER ACCESSOIRES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
182.933
176.767
132.928
160.073
150.232
165.324
211.754
143.577
266.125
358.322
362.547
Interest coverage
-12.706
-168.66
-1123.303
28.702
61.174
563.272
9.4
178.289
10.69
-12.199
-11.948
Sector positioning
Liquidity ratio
362.552022
2020
2021
2022
Q1: 159.68
Med: 218.51
Q3: 324.07
Excellent+17 pts over 3 years
In 2022, the liquidity ratio of PARIS SCOOTER ACCESSOIRES (362.55) 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
-11.95x2022
2020
2021
2022
Q1: 0.0x
Med: 1.87x
Q3: 7.17x
Watch-50 pts over 3 years
In 2022, the interest coverage of PARIS SCOOTER ACCESSOIRES (-11.9x) 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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Inventory turnover is 99 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 193 days of revenue, i.e. 2.3 M€ to permanently finance.
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
2 269 962 €
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
52 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
54 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
99 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
193 j
WCR and payment terms evolution PARIS SCOOTER ACCESSOIRES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Operating WCR
2 810 671 €
2 851 312 €
2 809 602 €
2 418 805 €
2 820 564 €
3 006 928 €
3 201 178 €
2 205 719 €
2 623 146 €
2 160 089 €
2 269 962 €
Inventory turnover (days)
48
45
57
29
55
66
55
58
88
94
99
Customer payment term (days)
36
66
51
63
79
78
79
18
15
8
52
Supplier payment term (days)
34
52
86
73
89
87
71
65
56
41
54
Positioning of PARIS SCOOTER ACCESSOIRES 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 321 810€ to 784 064€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
321k€482k€784k€
482 781 €Range: 321 810€ - 784 064€
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 PARIS SCOOTER ACCESSOIRES with other companies in the same sector:
Frequently asked questions about PARIS SCOOTER ACCESSOIRES
What is the revenue of PARIS SCOOTER ACCESSOIRES ?
The revenue of PARIS SCOOTER ACCESSOIRES in 2022 is 4.2 M€.
Is PARIS SCOOTER ACCESSOIRES profitable?
PARIS SCOOTER ACCESSOIRES recorded a net loss in 2022.
Where is the headquarters of PARIS SCOOTER ACCESSOIRES ?
The headquarters of PARIS SCOOTER ACCESSOIRES is located in PARIS (75017), in the department Paris.
Where to find the tax return of PARIS SCOOTER ACCESSOIRES ?
The tax return of PARIS SCOOTER ACCESSOIRES 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 SCOOTER ACCESSOIRES operate?
PARIS SCOOTER ACCESSOIRES 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