SIREN : 423893494
SB 13 is a French company founded 26 years ago, specialized in the sector Coiffure. Based in PARIS (75013), this company of category PME shows in 2024 a revenue of 370 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 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 369 943 € | 425 301 € | 343 763 € | 349 159 € | 235 066 € | 381 937 € | 363 938 € | 393 009 € | 400 346 € |
| Net income | 762 € | 2 778 € | 4 729 € | 15 193 € | 1 332 € | 7 437 € | 6 104 € | 18 683 € | 18 719 € |
| EBITDA | 10 036 € | 9 999 € | 14 924 € | 28 387 € | 2 613 € | 33 922 € | 30 420 € | 44 001 € | 29 082 € |
| Net margin | 0.2% | 0.7% | 1.4% | 4.4% | 0.6% | 1.9% | 1.7% | 4.8% | 4.7% |
In 2024, SB 13 achieves revenue of 370 k€. Activity remains stable over the period (CAGR: -1.0%). Significant drop of -13% vs 2023. After deducting consumption (31 k€), gross margin stands at 339 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 10 k€, representing 2.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 762 €, i.e. 0.2% of revenue. This profit can be retained or distributed to shareholders.
369 943 €
338 699 €
10 036 €
3 118 €
762 €
2.6%
The debt ratio (= Financial debt / Equity x 100) stands at 172%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 200.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
172.066%
15.72%
0.28%
200.949
0.5%
In 2024, the debt ratio of SB 13 (172.07) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
In 2024, the financial autonomy of SB 13 (15.7%) 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.
In 2024, the repayment capacity of SB 13 (200.95) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
The liquidity ratio (= Current assets / Current liabilities) stands at 51.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 20.9x. Operating income very largely covers interest expenses: high safety margin.
51.379
20.935
In 2024, the liquidity ratio of SB 13 (51.38) 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.
In 2024, the interest coverage of SB 13 (20.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 76 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 647 days. Excellent situation: suppliers finance 571 days of the operating cycle (retail model). Inventory turnover is 19 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 199 days of revenue, i.e. 205 k€ to permanently finance. Notable WCR improvement over the period (-60%), freeing up cash.
204 941 €
76 j
647 j
19 j
199 j
Based on 98 transactions of similar company sales
in 2024,
the value of SB 13 is estimated at
75 554 €
(range 43 624€ - 110 708€).
With an EBITDA of 10 036€, 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 SB 13 with other companies in the same sector:
The revenue of SB 13 in 2024 is 370 k€.
Yes, SB 13 generated a net profit of 762€ in 2024.
The headquarters of SB 13 is located in PARIS (75013), in the department Paris.
The tax return of SB 13 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).
SB 13 operates in the sector Coiffure (NAF code 96.02A). See the 'Sector positioning' section above to compare the company with its competitors.