Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1997-03-01 (29 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: PARIS (75006), Paris
SHANGAI PARISIEN : revenue, balance sheet and financial ratios
SHANGAI PARISIEN is a French company
founded 29 years ago,
specialized in the sector Restauration de type rapide.
Based in PARIS (75006),
this company of category PME
shows in 2020 a revenue of 356 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SHANGAI PARISIEN (SIREN 411105091)
Indicator
2021
2020
2019
2018
2017
Revenue
N/C
356 176 €
370 702 €
337 858 €
332 083 €
Net income
-51 967 €
496 €
8 293 €
5 761 €
-2 612 €
EBITDA
-71 439 €
12 924 €
8 245 €
5 362 €
-4 090 €
Net margin
N/C
0.1%
2.2%
1.7%
-0.8%
Revenue and income statement
In 2021, SHANGAI PARISIEN records a net loss of 52 k€. This deficit will reduce equity on the balance sheet.
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-1 680 €
EBITDA (2021)
?
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
-71 439 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-33 710 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-51 967 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-101.3%
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 719%. 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 71%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
719.26%
Financial autonomy (2021)
?
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
71.154%
Repayment capacity (2021)
?
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
-3.138
Asset age ratio (2021)
?
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
2017
2018
2019
2020
2021
Debt ratio
115.206
107.801
111.891
110.836
719.26
Financial autonomy
34.373
33.192
35.921
36.585
71.154
Repayment capacity
0.0
0.002
0.002
0.003
-3.138
Cash flow / Revenue
-0.533%
2.074%
2.697%
1.572%
None%
Sector positioning
Debt ratio
719.262021
2019
2020
2021
Q1: 0.0
Med: 36.58
Q3: 152.33
Average+11 pts over 3 years
In 2021, the debt ratio of SHANGAI PARISIEN (719.26) 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
71.15%2021
2019
2020
2021
Q1: 4.53%
Med: 28.76%
Q3: 52.93%
Excellent+16 pts over 3 years
In 2021, the financial autonomy of SHANGAI PARISIEN (71.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-3.14 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.13 years
Q3: 1.7 years
Excellent
In 2021, the repayment capacity of SHANGAI PARISIEN (-3.14) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 55.75. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
55.753
Interest coverage (2021)
?
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
-0.216
Liquidity indicators evolution SHANGAI PARISIEN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
Liquidity ratio
29.586
33.584
39.423
36.406
55.753
Interest coverage
0.0
0.0
0.218
74.149
-0.216
Sector positioning
Liquidity ratio
55.752021
2019
2020
2021
Q1: 68.14
Med: 147.4
Q3: 260.95
Watch
In 2021, the liquidity ratio of SHANGAI PARISIEN (55.75) 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
-0.22x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.48x
Average-26 pts over 3 years
In 2021, the interest coverage of SHANGAI PARISIEN (-0.2x) 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: 70 days. Excellent situation: suppliers finance 70 days of the operating cycle (retail model).
Operating WCR (2021)
?
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
0 €
Customer credit (2021)
?
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 (2021)
?
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
70 j
Inventory turnover (2021)
?
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
0 j
WCR and payment terms evolution SHANGAI PARISIEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Operating WCR
-164 142 €
-168 605 €
-179 709 €
-171 748 €
0 €
Inventory turnover (days)
9
9
7
5
0
Customer payment term (days)
14
15
9
6
0
Supplier payment term (days)
33
55
47
44
70
Positioning of SHANGAI PARISIEN in its sector
Comparison with sector Restauration de type rapide
Similar companies (Restauration de type rapide)
Compare SHANGAI PARISIEN with other companies in the same sector:
The revenue of SHANGAI PARISIEN in 2020 is 356 k€.
Is SHANGAI PARISIEN profitable?
SHANGAI PARISIEN recorded a net loss in 2021.
Where is the headquarters of SHANGAI PARISIEN ?
The headquarters of SHANGAI PARISIEN is located in PARIS (75006), in the department Paris.
Where to find the tax return of SHANGAI PARISIEN ?
The tax return of SHANGAI PARISIEN 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 SHANGAI PARISIEN operate?
SHANGAI PARISIEN operates in the sector Restauration de type rapide (NAF code 56.10C). 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