Employees: NN (None)Legal category: 5202Size: PMECreation date: 2018-07-01 (7 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: PARIS (75016), Paris
SNC 5 MOULIN ROUGE is a French company
founded 7 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PARIS (75016),
this company of category PME
shows in 2021 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SNC 5 MOULIN ROUGE (SIREN 841665318)
Indicator
2022
2021
2018
Revenue
N/C
1 383 671 €
18 683 €
Net income
898 881 €
50 941 €
-133 153 €
EBITDA
N/C
194 204 €
-72 730 €
Net margin
N/C
3.7%
-712.7%
Revenue and income statement
In 2022, SNC 5 MOULIN ROUGE generates positive net income of 899 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
898 881 €
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 336%. 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 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
335.834%
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
18.774%
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
2018
2021
2022
Debt ratio
-6250.667
3925.891
335.834
Financial autonomy
-1.421
1.535
18.774
Repayment capacity
-1.315
3.712
None
Cash flow / Revenue
-712.696%
3.682%
None%
Sector positioning
Debt ratio
335.832022
2018
2021
2022
Q1: -74.21
Med: 11.43
Q3: 181.09
Average+50 pts over 3 years
In 2022, the debt ratio of SNC 5 MOULIN ROUGE (335.83) 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
18.77%2022
2018
2021
2022
Q1: 1.96%
Med: 38.51%
Q3: 82.88%
Average+12 pts over 3 years
In 2022, the financial autonomy of SNC 5 MOULIN ROUGE (18.8%) 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
3.71 years2021
2018
2021
Q1: -0.0 years
Med: 0.54 years
Q3: 9.67 years
Average+34 pts over 2 years
In 2021, the repayment capacity of SNC 5 MOULIN ROUGE (3.71) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 545.57. 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
545.574
Liquidity indicators evolution SNC 5 MOULIN ROUGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2021
2022
Liquidity ratio
100.465
106.398
545.574
Interest coverage
-66.578
59.078
None
Sector positioning
Liquidity ratio
545.572022
2018
2021
2022
Q1: 88.15
Med: 270.18
Q3: 1095.13
Good+29 pts over 3 years
In 2022, the liquidity ratio of SNC 5 MOULIN ROUGE (545.57) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
59.08x2021
2018
2021
Q1: 0.0x
Med: 0.0x
Q3: 12.94x
Excellent+50 pts over 2 years
In 2021, the interest coverage of SNC 5 MOULIN ROUGE (59.1x) 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) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 j
WCR and payment terms evolution SNC 5 MOULIN ROUGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2021
2022
Operating WCR
7 994 264 €
2 150 322 €
0 €
Inventory turnover (days)
175214
827
0
Customer payment term (days)
211
2
0
Supplier payment term (days)
2
69
0
Positioning of SNC 5 MOULIN ROUGE in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 241 transactions of similar company sales
in 2022,
the value of SNC 5 MOULIN ROUGE is estimated at
3 590 024 €
(range 1 354 397€ - 7 942 607€).
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
241 transactions
1354k€3590k€7942k€
3 590 024 €Range: 1 354 397€ - 7 942 607€
NAF 5 année 2022
Valuation method used
Net Income Multiple
898 881 €
×
4.0x
=3 590 024 €
Range: 1 354 398€ - 7 942 608€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 241 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 (Location de terrains et d'autres biens immobiliers)
Compare SNC 5 MOULIN ROUGE with other companies in the same sector:
Frequently asked questions about SNC 5 MOULIN ROUGE
What is the revenue of SNC 5 MOULIN ROUGE ?
The revenue of SNC 5 MOULIN ROUGE in 2021 is 1.4 M€.
Is SNC 5 MOULIN ROUGE profitable?
Yes, SNC 5 MOULIN ROUGE generated a net profit of 899 k€ in 2022.
Where is the headquarters of SNC 5 MOULIN ROUGE ?
The headquarters of SNC 5 MOULIN ROUGE is located in PARIS (75016), in the department Paris.
Where to find the tax return of SNC 5 MOULIN ROUGE ?
The tax return of SNC 5 MOULIN ROUGE 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 SNC 5 MOULIN ROUGE operate?
SNC 5 MOULIN ROUGE operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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