Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-01-14 (22 years)Status: ActiveBusiness sector: Soins de beautéLocation: PARIS (75014), Paris
POUDRE D' IRIS : revenue, balance sheet and financial ratios
POUDRE D' IRIS is a French company
founded 22 years ago,
specialized in the sector Soins de beauté.
Based in PARIS (75014),
this company of category PME
shows in 2022 a revenue of 214 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - POUDRE D' IRIS (SIREN 452327588)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
213 717 €
225 976 €
212 262 €
278 822 €
294 216 €
286 516 €
297 423 €
Net income
1 429 €
4 467 €
6 555 €
10 039 €
4 716 €
5 425 €
20 041 €
EBITDA
-1 280 €
12 302 €
11 362 €
19 260 €
13 292 €
13 789 €
28 735 €
Net margin
0.7%
2.0%
3.1%
3.6%
1.6%
1.9%
6.7%
Revenue and income statement
Im Jahr 2022 erzielt POUDRE D' IRIS einen Umsatz von 214 k€. Der Umsatz geht im Zeitraum 2016-2022 zurück (CAGR: -5.4%). Leichter Rückgang von -5% vs 2021. Nach Abzug des Verbrauchs (42 k€) beträgt die Bruttomarge 172 k€, d.h. eine Rate von 80%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -1 k€, was -0.6% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-5%) variiert EBITDA um -110%, was die Marge um 6.0 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis beträgt 1 k€, d.h. 0.7% des Umsatzes.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
213 717 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
171 877 €
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
-1 280 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 516 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 429 €
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
-0.6%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 5%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 85%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 197.7 Jahre Cashflow braucht. Über 7 Jahre hinaus betrachten Banken das Kreditrisiko im Allgemeinen als hoch. Der Cashflow beträgt 0.0% des Umsatzes.
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
4.83%
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
85.498%
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
0.024%
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
197.692
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
27.199
22.797
15.367
10.762
9.255
4.305
4.83
Financial autonomy
68.455
69.477
72.868
77.909
81.851
82.64
85.498
Repayment capacity
3.009
4.955
3.753
1.407
2.549
1.137
197.692
Cash flow / Revenue
8.194%
4.024%
3.632%
6.046%
4.565%
4.416%
0.024%
Sector positioning
Verschuldungsgrad
4.832022
2020
2021
2022
Q1: -29.42
Med: 11.43
Q3: 117.62
Gut+11 pts over 3 years
Im Jahr 2022 liegt unter dem Median der Branche das verschuldungsgrad von POUDRE D' IRIS (4.83). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
85.5%2022
2020
2021
2022
Q1: 2.23%
Med: 30.16%
Q3: 62.8%
Ausgezeichnet
Im Jahr 2022 liegt in den oberen 25% der Branche das finanzielle autonomie von POUDRE D' IRIS (85.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
197.69 ans2022
2020
2021
2022
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.86 ans
Beobachten
Im Jahr 2022 liegt in den oberen 25% der Branche das rückzahlungsfähigkeit von POUDRE D' IRIS (197.7 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine lange Dauer kann auf hohe Verschuldung im Verhältnis zur Rückzahlungskapazität hinweisen.
Liquidity ratios
Die Liquiditätsquote beträgt 72.24. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
72.239
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
-6.953
Liquidity indicators evolution POUDRE D' IRIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
112.967
89.201
84.123
80.869
119.1
108.512
72.239
Interest coverage
2.899
9.964
10.819
11.225
8.229
2.788
-6.953
Sector positioning
Liquiditätsquote
72.242022
2020
2021
2022
Q1: 48.98
Med: 119.14
Q3: 255.06
Average-12 pts over 3 years
Im Jahr 2022 liegt unter dem Median der Branche das liquiditätsquote von POUDRE D' IRIS (72.24). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
-6.95x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.64x
Average-50 pts over 3 years
Im Jahr 2022 liegt unter dem Median der Branche das zinsdeckung von POUDRE D' IRIS (-7.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 0 Tage. Lieferantenfrist: 68 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 68 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 44 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 26 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-51%), Freisetzung von Liquidität.
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
15 640 €
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
0 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
68 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
44 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
26 j
WCR and payment terms evolution POUDRE D' IRIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
32 244 €
34 711 €
22 746 €
20 783 €
9 070 €
-5 475 €
15 640 €
Inventory turnover (days)
46
56
48
49
53
40
44
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
59
76
78
68
53
49
68
Positioning of POUDRE D' IRIS in its sector
Comparison with sector Soins de beauté
Valuation estimate
Based on 155 transactions of similar company sales
in 2022,
the value of POUDRE D' IRIS is estimated at
85 213 €
(range 53 726€ - 119 414€).
The price/revenue ratio is 0.64x
(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
155 transactions
53k€85k€119k€
85 213 €Range: 53 726€ - 119 414€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
213 717 €×0.64x
Estimation137 491 €
87 349€ - 188 940€
Net Income Multiple20%
1 429 €×4.8x
Estimation6 796 €
3 293€ - 15 126€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 155 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 POUDRE D' IRIS with other companies in the same sector:
Yes, POUDRE D' IRIS generated a net profit of 1 k€ in 2022.
Where is the headquarters of POUDRE D' IRIS ?
The headquarters of POUDRE D' IRIS is located in PARIS (75014), in the department Paris.
Where to find the tax return of POUDRE D' IRIS ?
The tax return of POUDRE D' IRIS 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 POUDRE D' IRIS operate?
POUDRE D' IRIS 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