Employees: NN (None)Legal category: 5470Size: PMECreation date: 2019-03-11 (7 years)Status: ActiveBusiness sector: Gestion de fondsLocation: SAINT-RAPHAEL (83700), Var
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
STEPHANIE BRINES HOLDING : revenue, balance sheet and financial ratios
STEPHANIE BRINES HOLDING is a French company
founded 7 years ago,
specialized in the sector Gestion de fonds.
Based in SAINT-RAPHAEL (83700),
this company of category PME
shows in 2022 a net income positive of 88 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STEPHANIE BRINES HOLDING (SIREN 849347661)
Indicator
2022
2021
Revenue
N/C
N/C
Net income
87 511 €
477 989 €
EBITDA
-5 170 €
-4 563 €
Net margin
N/C
N/C
Revenue and income statement
In 2022, STEPHANIE BRINES HOLDING generates positive net income of 88 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2022: 478 k€ -> 88 k€.
EBITDA (2022)
?
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
-5 170 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-5 170 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
87 511 €
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 94%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
93.704%
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
51.579%
Repayment capacity (2022)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
Debt ratio
141.794
93.704
Financial autonomy
41.333
51.579
Repayment capacity
3.826
-195.847
Cash flow / Revenue
None%
None%
Sector positioning
Debt ratio
93.72022
2021
2022
Q1: 0.01
Med: 15.73
Q3: 126.75
Average-7 pts over 2 years
In 2022, the debt ratio of STEPHANIE BRINES HOLDING (93.70) 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
51.58%2022
2021
2022
Q1: 12.09%
Med: 51.87%
Q3: 88.0%
Average+7 pts over 2 years
In 2022, the financial autonomy of STEPHANIE BRINES HOLDING (51.6%) 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
-195.85 years2022
2021
2022
Q1: -0.05 years
Med: 0.0 years
Q3: 3.19 years
Excellent-50 pts over 2 years
In 2022, the repayment capacity of STEPHANIE BRINES HOLDING (-195.85) 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 111536.76. 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
111536.759
Interest coverage (2022)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
Liquidity ratio
56309.057
111536.759
Interest coverage
-84.681
-52.669
Sector positioning
Liquidity ratio
111536.762022
2021
2022
Q1: 96.28
Med: 393.84
Q3: 2450.34
Excellent
In 2022, the liquidity ratio of STEPHANIE BRINES HOLDING (111536.76) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-52.67x2022
2021
2022
Q1: -46.6x
Med: 0.0x
Q3: 0.0x
Average
In 2022, the interest coverage of STEPHANIE BRINES HOLDING (-52.7x) 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: 139 days. Excellent situation: suppliers finance 139 days of the operating cycle (retail model).
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
139 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 STEPHANIE BRINES HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
Operating WCR
0 €
0 €
Inventory turnover (days)
0
0
Customer payment term (days)
0
0
Supplier payment term (days)
123
139
Positioning of STEPHANIE BRINES HOLDING in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 109 transactions of similar company sales
in 2022,
the value of STEPHANIE BRINES HOLDING is estimated at
504 733 €
(range 236 775€ - 1 106 321€).
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
109 transactions
236k€504k€1106k€
504 733 €Range: 236 775€ - 1 106 321€
NAF 5 année 2022
Valuation method used
Net Income Multiple
87 511 €
×
5.8x
=504 733 €
Range: 236 776€ - 1 106 321€
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 109 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 (Gestion de fonds)
Compare STEPHANIE BRINES HOLDING with other companies in the same sector:
Frequently asked questions about STEPHANIE BRINES HOLDING
What is the revenue of STEPHANIE BRINES HOLDING ?
The revenue of STEPHANIE BRINES HOLDING is not publicly disclosed (confidential accounts filed with INPI).
Is STEPHANIE BRINES HOLDING profitable?
Yes, STEPHANIE BRINES HOLDING generated a net profit of 88 k€ in 2022.
Where is the headquarters of STEPHANIE BRINES HOLDING ?
The headquarters of STEPHANIE BRINES HOLDING is located in SAINT-RAPHAEL (83700), in the department Var.
Where to find the tax return of STEPHANIE BRINES HOLDING ?
The tax return of STEPHANIE BRINES HOLDING 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 STEPHANIE BRINES HOLDING operate?
STEPHANIE BRINES HOLDING operates in the sector Gestion de fonds (NAF code 66.30Z). 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