SIREN : 827701749
RAPH'AL is a French company founded 9 years ago, specialized in the sector Coiffure. Based in OZOUER-LE-VOULGIS (77390), this company of category PME shows in 2024 a revenue of 79 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-02
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2024 | 2023 | 2022 | 2021 | 2018 |
|---|---|---|---|---|---|
| Revenue | 79 261 € | 78 541 € | 78 957 € | N/C | 63 026 € |
| Net income | 156 € | 617 € | 96 € | 0 € | -1 799 € |
| EBITDA | 4 061 € | 4 285 € | 5 276 € | N/C | -1 013 € |
| Net margin | 0.2% | 0.8% | 0.1% | N/C | -2.9% |
In 2024, RAPH'AL achieves revenue of 79 k€. Revenue is growing positively over 5 years (CAGR: +3.9%). Vs 2023: +1%. After deducting consumption (6 k€), gross margin stands at 73 k€, i.e. a rate of 92%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4 k€, representing 5.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 156 €, i.e. 0.2% of revenue. This profit can be retained or distributed to shareholders.
79 261 €
73 018 €
4 061 €
183 €
156 €
4.8%
The debt ratio (= Financial debt / Equity x 100) stands at 2%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 5.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
2.145%
1.955%
5.091%
0.0
-75.2%
In 2024, the debt ratio of RAPH'AL (2.15) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
In 2024, the financial autonomy of RAPH'AL (2.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
In 2024, the repayment capacity of RAPH'AL (0.00) 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.
The liquidity ratio (= Current assets / Current liabilities) stands at 383.34. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
383.338
0.0
In 2024, the liquidity ratio of RAPH'AL (383.34) 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.
In 2024, the interest coverage of RAPH'AL (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 12 days. Favorable situation: supplier credit is longer than customer credit by 12 days. Inventory turnover is 11 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 13 days of revenue, i.e. 3 k€ to permanently finance. Over 2018-2024, WCR increased by +129%, requiring additional financing.
2 958 €
0 j
12 j
11 j
13 j
Based on 98 transactions of similar company sales
in 2024,
the value of RAPH'AL is estimated at
20 577 €
(range 11 824€ - 31 020€).
With an EBITDA of 4 061€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.46x
(conservative valuation).
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.
Ajustez les pondérations selon votre analyse
This estimate is based on the analysis of 98 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare RAPH'AL with other companies in the same sector:
The revenue of RAPH'AL in 2024 is 79 k€.
Yes, RAPH'AL generated a net profit of 156€ in 2024.
The headquarters of RAPH'AL is located in OZOUER-LE-VOULGIS (77390), in the department Seine-et-Marne.
The tax return of RAPH'AL 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).
RAPH'AL operates in the sector Coiffure (NAF code 96.02A). See the 'Sector positioning' section above to compare the company with its competitors.