SIREN : 792604779
SMOK E SHOP is a French company founded 13 years ago, specialized in the sector Autres commerces de détail spécialisés divers. Based in COLMAR (68000), this company of category PME shows in 2021 a revenue of 341 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-09
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2021 | 2020 | 2019 |
|---|---|---|---|
| Revenue | 340 603 € | 317 787 € | 373 318 € |
| Net income | 50 789 € | 41 904 € | 51 919 € |
| EBITDA | 65 294 € | 53 816 € | 56 159 € |
| Net margin | 14.9% | 13.2% | 13.9% |
In 2021, SMOK E SHOP achieves revenue of 341 k€. Activity remains stable over the period (CAGR: -4.5%). Vs 2020: +7%. After deducting consumption (149 k€), gross margin stands at 192 k€, i.e. a rate of 56%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 65 k€, representing 19.2% of revenue. Positive scissor effect: EBITDA margin improves by +2.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 51 k€, i.e. 14.9% of revenue. This profit can be retained or distributed to shareholders.
340 603 €
191 722 €
65 294 €
63 137 €
50 789 €
19.2%
The debt ratio (= Financial debt / Equity x 100) stands at 16%. 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 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 15.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
15.645%
70.387%
15.479%
0.26
In 2021, the debt ratio of SMOK E SHOP (15.64) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
In 2021, the financial autonomy of SMOK E SHOP (70.4%) 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.
In 2021, the repayment capacity of SMOK E SHOP (0.26) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
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: 11 days. Favorable situation: supplier credit is longer than customer credit by 11 days. WCR is negative (-18 days): operations structurally generate cash. Notable WCR improvement over the period (-63%), freeing up cash.
-17 275 €
0 j
11 j
0 j
-18 j
Based on 105 transactions of similar company sales in 2021, the value of SMOK E SHOP is estimated at 189 907 € (range 108 515€ - 444 964€). With an EBITDA of 65 294€, the sector multiple of 3.4x is applied. The price/revenue ratio is 0.50x (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.
Ajustez les pondérations selon votre analyse
This estimate is based on the analysis of 105 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 SMOK E SHOP with other companies in the same sector:
Voir toutes les statistiques du secteur Autres commerces de détail spécialisés divers
The revenue of SMOK E SHOP in 2021 is 341 k€.
Yes, SMOK E SHOP generated a net profit of 51 k€ in 2021.
The headquarters of SMOK E SHOP is located in COLMAR (68000), in the department Haut-Rhin.
The tax return of SMOK E SHOP 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).
SMOK E SHOP operates in the sector Autres commerces de détail spécialisés divers (NAF code 47.78C). See the 'Sector positioning' section above to compare the company with its competitors.