Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-06-20 (20 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: MARLY-LA-VILLE (95670), Val-d'Oise
QUAI 77 : revenue, balance sheet and financial ratios
QUAI 77 is a French company
founded 20 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in MARLY-LA-VILLE (95670),
this company of category PME
shows in 2018 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, QUAI 77 generates positive net income of 532 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 13 k€ -> 532 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
531 586 €
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
30.937%
Financial autonomy (2023)
?
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
35.579%
Asset age ratio (2023)
?
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
2023
Debt ratio
71.056
67.953
32.203
22.408
76.165
46.307
58.878
30.937
Financial autonomy
18.718
21.743
20.463
17.795
22.619
14.812
22.986
35.579
Repayment capacity
7.641
1.836
8.782
None
None
None
None
None
Cash flow / Revenue
0.894%
2.727%
0.325%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
30.942023
2021
2022
2023
Q1: 0.0
Med: 12.46
Q3: 72.08
Average
In 2023, the debt ratio of QUAI 77 (30.94) 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
35.58%2023
2021
2022
2023
Q1: 11.91%
Med: 35.6%
Q3: 61.38%
Good+21 pts over 3 years
In 2023, the financial autonomy of QUAI 77 (35.6%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 125.71. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
125.711
Liquidity indicators evolution QUAI 77
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
122.931
128.135
113.241
107.873
143.025
104.378
110.114
125.711
Interest coverage
5.168
1.523
9.644
None
None
None
None
None
Sector positioning
Liquidity ratio
125.712023
2021
2022
2023
Q1: 107.66
Med: 168.01
Q3: 310.46
Average+8 pts over 3 years
In 2023, the liquidity ratio of QUAI 77 (125.71) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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 (2023)
?
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
0 j
Inventory turnover (2023)
?
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
0 j
WCR and payment terms evolution QUAI 77
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
664 963 €
590 154 €
696 371 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
2
0
15
0
0
0
0
0
Customer payment term (days)
103
70
75
0
0
0
0
0
Supplier payment term (days)
96
57
63
0
0
0
0
0
Positioning of QUAI 77 in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of QUAI 77 is estimated at
634 781 €
(range 230 852€ - 2 376 309€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
77 tx
230k€634k€2376k€
634 781 €Range: 230 852€ - 2 376 309€
NAF 5 all-time
Valuation method used
Net Income Multiple
531 586 €
×
1.2x
=634 781 €
Range: 230 852€ - 2 376 310€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare QUAI 77 with other companies in the same sector:
Yes, QUAI 77 generated a net profit of 532 k€ in 2023.
Where is the headquarters of QUAI 77 ?
The headquarters of QUAI 77 is located in MARLY-LA-VILLE (95670), in the department Val-d'Oise.
Where to find the tax return of QUAI 77 ?
The tax return of QUAI 77 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 QUAI 77 operate?
QUAI 77 operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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