Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-01-03 (12 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: PARIS (75009), Paris
SCOOTER STORE LAFAYETTE : revenue, balance sheet and financial ratios
SCOOTER STORE LAFAYETTE is a French company
founded 12 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in PARIS (75009),
this company of category PME
shows in 2019 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCOOTER STORE LAFAYETTE (SIREN 799484712)
Indicator
2019
2018
2017
2016
Revenue
1 853 543 €
1 717 246 €
1 526 162 €
1 748 656 €
Net income
-1 806 €
6 017 €
-13 539 €
45 808 €
EBITDA
1 341 035 €
32 144 €
-3 590 €
66 104 €
Net margin
-0.1%
0.4%
-0.9%
2.6%
Revenue and income statement
In 2019, SCOOTER STORE LAFAYETTE achieves revenue of 1.9 M€. Revenue is growing positively over 4 years (CAGR: +2.0%). Vs 2018: +8%. After deducting consumption (0 €), gross margin stands at 1.9 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.3 M€, representing 72.3% of revenue. Positive scissor effect: EBITDA margin improves by +70.5 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -2 k€ (-0.1% of revenue), which will impact equity.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 853 543 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 853 543 €
EBITDA (2019)
?
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
1 341 035 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 324 400 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 806 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
72.3%
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 88%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 20%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 72.1% 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 (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
88.328%
Financial autonomy (2019)
?
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
19.658%
Cash flow / Revenue (2019)
?
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
72.103%
Repayment capacity (2019)
?
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
0.087
Asset age ratio (2019)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SCOOTER STORE LAFAYETTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Debt ratio
155.007
142.621
107.963
88.328
Financial autonomy
25.018
18.902
20.665
19.658
Repayment capacity
4.052
60.096
5.197
0.087
Cash flow / Revenue
3.093%
0.199%
1.619%
72.103%
Sector positioning
Debt ratio
88.332019
2017
2018
2019
Q1: 6.76
Med: 36.12
Q3: 112.72
Average-8 pts over 3 years
In 2019, the debt ratio of SCOOTER STORE LAFAYETTE (88.33) 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
19.66%2019
2017
2018
2019
Q1: 17.28%
Med: 36.25%
Q3: 57.14%
Average
In 2019, the financial autonomy of SCOOTER STORE LAFAYETTE (19.7%) 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
0.09 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.63 years
Q3: 3.5 years
Good-50 pts over 3 years
In 2019, the repayment capacity of SCOOTER STORE LAFAYETTE (0.09) 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 98.06. 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 0.4x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2019)
?
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
98.063
Interest coverage (2019)
?
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
0.356
Liquidity indicators evolution SCOOTER STORE LAFAYETTE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
139.03
95.93
96.344
98.063
Interest coverage
10.476
-205.738
17.462
0.356
Sector positioning
Liquidity ratio
98.062019
2017
2018
2019
Q1: 135.6
Med: 197.62
Q3: 297.33
Watch
In 2019, the liquidity ratio of SCOOTER STORE LAFAYETTE (98.06) 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
0.36x2019
2017
2018
2019
Q1: 0.0x
Med: 1.19x
Q3: 6.39x
Average+9 pts over 3 years
In 2019, the interest coverage of SCOOTER STORE LAFAYETTE (0.4x) 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: 12 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 384 days. Excellent situation: suppliers finance 372 days of the operating cycle (retail model). Inventory turnover is 42 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 68 days of revenue, i.e. 349 k€ to permanently finance. Over 2016-2019, WCR increased by +80%, requiring additional financing.
Operating WCR (2019)
?
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
349 096 €
Customer credit (2019)
?
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
12 j
Supplier credit (2019)
?
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
384 j
Inventory turnover (2019)
?
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
42 j
WCR in days of revenue (2019)
?
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
68 j
WCR and payment terms evolution SCOOTER STORE LAFAYETTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
193 594 €
258 517 €
305 103 €
349 096 €
Inventory turnover (days)
31
40
41
42
Customer payment term (days)
5
6
8
12
Supplier payment term (days)
32
74
71
384
Positioning of SCOOTER STORE LAFAYETTE in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Based on 137 transactions of similar company sales
(all years),
the value of SCOOTER STORE LAFAYETTE is estimated at
2 581 070 €
(range 1 220 522€ - 5 823 052€).
With an EBITDA of 1 341 035€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.17x
(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.
Estimated enterprise value2019
137 transactions
1220k€2581k€5823k€
2 581 070 €Range: 1 220 522€ - 5 823 052€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 341 035 €×2.9x
Estimation3 940 338 €
1 843 917€ - 9 019 606€
Revenue Multiple30%
1 853 543 €×0.17x
Estimation315 626 €
181 531€ - 495 464€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 137 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 (Commerce et réparation de motocycles)
Compare SCOOTER STORE LAFAYETTE with other companies in the same sector:
Frequently asked questions about SCOOTER STORE LAFAYETTE
What is the revenue of SCOOTER STORE LAFAYETTE ?
The revenue of SCOOTER STORE LAFAYETTE in 2019 is 1.9 M€.
Is SCOOTER STORE LAFAYETTE profitable?
SCOOTER STORE LAFAYETTE recorded a net loss in 2019.
Where is the headquarters of SCOOTER STORE LAFAYETTE ?
The headquarters of SCOOTER STORE LAFAYETTE is located in PARIS (75009), in the department Paris.
Where to find the tax return of SCOOTER STORE LAFAYETTE ?
The tax return of SCOOTER STORE LAFAYETTE 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 SCOOTER STORE LAFAYETTE operate?
SCOOTER STORE LAFAYETTE operates in the sector Commerce et réparation de motocycles (NAF code 45.40Z). 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