ROYAL SUSHI : revenue, balance sheet and financial ratios

ROYAL SUSHI is a French company founded 14 years ago, specialized in the sector Activités des sociétés holding. Based in PARIS (75015), this company of category PME shows in 2020 a revenue of 308 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

Financial history - ROYAL SUSHI (SIREN 533726030)
Indicator 2020 2019 2017 2016 2015
Revenue 308 163 € 718 568 € 756 573 € 719 528 € 745 366 €
Net income -62 585 € 6 433 € 39 158 € 38 645 € 63 157 €
EBITDA -69 663 € 2 437 € 39 108 € 26 227 € 82 788 €
Net margin -20.3% 0.9% 5.2% 5.4% 8.5%

Revenue and income statement

En 2020, ROYAL SUSHI alcanza unos ingresos de 308 k€. Los ingresos disminuyen en el período 2015-2020 (TCAC: -16.2%). Caída significativa de -57% vs 2019. Tras deducir el consumo (135 k€), el margen bruto se sitúa en 173 k€, es decir, una tasa del 56%. El EBITDA alcanza -70 k€, representando el -22.6% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-57%), el EBITDA varía en -2959%, reduciendo el margen en 22.9 puntos. Un EBITDA negativo significa que las operaciones no cubren los gastos corrientes. El resultado neto es negativo en -63 k€ (-20.3% de los ingresos).

Revenue (2020) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

308 163 €

Gross margin (2020) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

173 131 €

EBITDA (2020) ?
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

-69 663 €

EBIT (2020) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-66 349 €

Net income (2020) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

-62 585 €

EBITDA margin (2020) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

-16.0%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 1%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 1%. Baja autonomía: la empresa depende fuertemente de financiación externa.

Debt ratio (2020) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

1.497%

Financial autonomy (2020) ?
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

1.126%

Cash flow / Revenue (2020) ?
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

-16.935%

Repayment capacity (2020) ?
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

0.0

Asset age ratio (2020) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

32.2%

Solvency indicators evolution
ROYAL SUSHI

Sector positioning

Ratio de endeudamiento
1.5 2020
2017
2019
2020
Q1: 0.16
Med: 16.58
Q3: 89.95
Bueno -24 pts over 3 years

En 2020, el ratio de endeudamiento de ROYAL SUSHI (1.50) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.

Autonomía financiera
1.13% 2020
2017
2019
2020
Q1: 21.18%
Med: 59.62%
Q3: 88.69%
Average

En 2020, el autonomía financiera de ROYAL SUSHI (1.1%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.

Capacidad de reembolso
0.0 ans 2020
2017
2019
2020
Q1: -0.04 ans
Med: 0.09 ans
Q3: 4.02 ans
Bueno -20 pts over 3 years

En 2020, el capacidad de reembolso de ROYAL SUSHI (0.0 an) se sitúa por debajo de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Esta posición controlada refleja una gestión prudente.

Liquidity ratios

El ratio de liquidez se sitúa en 163.37. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.

Liquidity ratio (2020) ?
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

163.374

Interest coverage (2020) ?
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

-4.306

Liquidity indicators evolution
ROYAL SUSHI

Sector positioning

Ratio de liquidez
163.37 2020
2017
2019
2020
Q1: 106.93
Med: 440.58
Q3: 2307.95
Average

En 2020, el ratio de liquidez de ROYAL SUSHI (163.37) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.

Cobertura de intereses
-4.31x 2020
2017
2019
2020
Q1: -58.17x
Med: 0.0x
Q3: 0.0x
Average -27 pts over 3 years

En 2020, el cobertura de intereses de ROYAL SUSHI (-4.3x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.

Working capital requirement (WCR) and payment terms

El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 0 días. Plazo proveedores: 67 días. Excelente situación: los proveedores financian 67 días del ciclo operativo. La rotación de existencias es de 3 días. Rotación rápida, señal de buena gestión de existencias. El FM es negativo (-89 días): las operaciones generan estructuralmente tesorería. En 2015-2020, el FM aumentó en +39%.

Operating WCR (2020) ?
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

-76 107 €

Customer credit (2020) ?
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 (2020) ?
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

67 j

Inventory turnover (2020) ?
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

3 j

WCR in days of revenue (2020) ?
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

-89 j

WCR and payment terms evolution
ROYAL SUSHI

Positioning of ROYAL SUSHI in its sector

Comparison with sector Activités des sociétés holding

Valuation estimate

Based on 71 transactions of similar company sales in 2020, the value of ROYAL SUSHI is estimated at 186 353 € (range 96 304€ - 290 082€). The price/revenue ratio is 0.60x (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.
Medium reliability: estimate to be confirmed with in-depth analysis.

Estimated enterprise value 2020
71 tx
96k€ 186k€ 290k€
186 353 € Range: 96 304€ - 290 082€
NAF 5 année 2020

Valuation method used

Revenue Multiple
308 163 € × 0.60x = 186 354 €
Range: 96 304€ - 290 083€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 71 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 (Activités des sociétés holding)

Compare ROYAL SUSHI with other companies in the same sector:

Voir toutes les statistiques du secteur Activités des sociétés holding

Frequently asked questions about ROYAL SUSHI

What is the revenue of ROYAL SUSHI ?

The revenue of ROYAL SUSHI in 2020 is 308 k€.

Is ROYAL SUSHI profitable?

ROYAL SUSHI recorded a net loss in 2020.

Where is the headquarters of ROYAL SUSHI ?

The headquarters of ROYAL SUSHI is located in PARIS (75015), in the department Paris.

Where to find the tax return of ROYAL SUSHI ?

The tax return of ROYAL SUSHI 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 ROYAL SUSHI operate?

ROYAL SUSHI operates in the sector Activités des sociétés holding (NAF code 64.20Z). See the 'Sector positioning' section above to compare the company with its competitors.