Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-01-30 (12 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75017), Paris
SASU MIRTHA NUNEZ : revenue, balance sheet and financial ratios
SASU MIRTHA NUNEZ is a French company
founded 12 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75017),
this company of category PME
shows in 2022 a revenue of 430 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SASU MIRTHA NUNEZ (SIREN 800070419)
Indicator
2022
2019
2018
2017
2015
Revenue
430 285 €
303 356 €
180 086 €
137 212 €
105 118 €
Net income
38 866 €
38 221 €
19 452 €
7 711 €
12 253 €
EBITDA
24 803 €
54 400 €
26 383 €
14 089 €
15 866 €
Net margin
9.0%
12.6%
10.8%
5.6%
11.7%
Revenue and income statement
In 2022, SASU MIRTHA NUNEZ achieves revenue of 430 k€. Over the period 2015-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +22.3%. Vs 2019, growth of +42% (303 k€ -> 430 k€). After deducting consumption (144 k€), gross margin stands at 286 k€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 25 k€, representing 5.8% of revenue. Warning negative scissor effect: despite revenue change (+42%), EBITDA varies by -54%, reducing margin by 12.2 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 39 k€, i.e. 9.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
430 285 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
285 889 €
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
24 803 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
41 002 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
38 866 €
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
5.8%
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 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
1.779%
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
1.027%
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
11.213%
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
0.028
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
2015
2017
2018
2019
2022
Debt ratio
3.247
0.0
50.244
23.088
1.779
Financial autonomy
1.149
0.0
21.919
10.071
1.027
Repayment capacity
0.0
0.0
1.15
0.358
0.028
Cash flow / Revenue
12.795%
9.079%
12.498%
15.29%
11.213%
Sector positioning
Debt ratio
1.782022
2018
2019
2022
Q1: 0.42
Med: 45.67
Q3: 157.58
Good-27 pts over 3 years
In 2022, the debt ratio of SASU MIRTHA NUNEZ (1.78) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
1.03%2022
2018
2019
2022
Q1: 7.88%
Med: 31.38%
Q3: 55.22%
Average-14 pts over 3 years
In 2022, the financial autonomy of SASU MIRTHA NUNEZ (1.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.03 years2022
2018
2019
2022
Q1: -0.57 years
Med: 0.5 years
Q3: 3.45 years
Good-17 pts over 3 years
In 2022, the repayment capacity of SASU MIRTHA NUNEZ (0.03) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 58.10. 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
58.097
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
0.0
Liquidity indicators evolution SASU MIRTHA NUNEZ
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2019
2022
Liquidity ratio
30.296
89.075
95.411
73.482
58.097
Interest coverage
0.063
2.257
0.527
0.064
0.0
Sector positioning
Liquidity ratio
58.12022
2018
2019
2022
Q1: 69.17
Med: 146.22
Q3: 272.06
Watch-25 pts over 3 years
In 2022, the liquidity ratio of SASU MIRTHA NUNEZ (58.10) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.0x2022
2018
2019
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Average
In 2022, the interest coverage of SASU MIRTHA NUNEZ (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) and payment terms
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: 21 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-32 days): operations structurally generate cash. Notable WCR improvement over the period (-70%), freeing up cash.
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
-38 244 €
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
21 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
5 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
-32 j
WCR and payment terms evolution SASU MIRTHA NUNEZ
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2022
Operating WCR
-22 485 €
-38 953 €
-24 528 €
-78 166 €
-38 244 €
Inventory turnover (days)
0
0
0
0
5
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
38
35
26
23
21
Positioning of SASU MIRTHA NUNEZ in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 833 transactions of similar company sales
in 2022,
the value of SASU MIRTHA NUNEZ is estimated at
208 323 €
(range 116 595€ - 366 922€).
With an EBITDA of 24 803€, the sector multiple of 4.1x is applied.
The price/revenue ratio is 0.96x
(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
833 transactions
116k€208k€366k€
208 323 €Range: 116 595€ - 366 922€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
24 803 €×4.1x
Estimation101 156 €
56 546€ - 173 606€
Revenue Multiple30%
430 285 €×0.96x
Estimation411 491 €
234 962€ - 711 185€
Net Income Multiple20%
38 866 €×4.4x
Estimation171 489 €
89 171€ - 333 819€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 833 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 (Restauration traditionnelle)
Compare SASU MIRTHA NUNEZ with other companies in the same sector:
Frequently asked questions about SASU MIRTHA NUNEZ
What is the revenue of SASU MIRTHA NUNEZ ?
The revenue of SASU MIRTHA NUNEZ in 2022 is 430 k€.
Is SASU MIRTHA NUNEZ profitable?
Yes, SASU MIRTHA NUNEZ generated a net profit of 39 k€ in 2022.
Where is the headquarters of SASU MIRTHA NUNEZ ?
The headquarters of SASU MIRTHA NUNEZ is located in PARIS (75017), in the department Paris.
Where to find the tax return of SASU MIRTHA NUNEZ ?
The tax return of SASU MIRTHA NUNEZ 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 SASU MIRTHA NUNEZ operate?
SASU MIRTHA NUNEZ operates in the sector Restauration traditionnelle (NAF code 56.10A). 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