Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-09-01 (15 years)Status: ActiveBusiness sector: PâtisserieLocation: PARIS (75010), Paris
Le dernier exercice comptable publié pour cette entreprise remonte à 2021. Les données ci-dessous peuvent ne plus refléter sa situation actuelle.
YOU WEI : revenue, balance sheet and financial ratios
YOU WEI is a French company
founded 15 years ago,
specialized in the sector Pâtisserie.
Based in PARIS (75010),
this company of category PME
shows in 2021 a revenue of 602 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Aucun signal de fragilité majeur : rentabilité positive et structure financière équilibrée.
In summary, YOU WEI combines a growing business with positive profitability. Its financial structure is solid, with debt well contained relative to its sector.
Financial history - YOU WEI (SIREN 524199239)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
602 458 €
256 249 €
435 970 €
482 606 €
389 475 €
399 177 €
Net income
113 380 €
-32 942 €
20 960 €
41 533 €
24 335 €
50 534 €
EBITDA
137 536 €
-72 730 €
26 913 €
50 975 €
29 944 €
67 219 €
Net margin
18.8%
-12.9%
4.8%
8.6%
6.2%
12.7%
Revenue and income statement
In 2021, YOU WEI achieves revenue of 602 k€. Over the period 2017-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +11.5%. Vs 2020, growth of +135% (256 k€ -> 602 k€). After deducting consumption (137 k€), gross margin stands at 465 k€, i.e. a rate of 77%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 138 k€, representing 22.8% of revenue. Positive scissor effect: EBITDA margin improves by +51.2 pts, sign of improved operational efficiency. Compared with its sector, this ratio places the company among the best positioned (sector median: 8.3%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 113 k€, i.e. 18.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
602 458 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
465 432 €
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
137 536 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
136 135 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
113 380 €
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
22.5%
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 11%. This ratio is more favorable than the sector median (51.7%). Financial autonomy (= Equity / Total assets x 100) reaches 7%. This ratio is less favorable than the sector median (42.1%) and warrants attention. Cash flow represents 19.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Compared with its sector, this ratio places the company among the best positioned (sector median: 8.3%).
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
10.9%
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
6.75%
Cash flow / Revenue (2021)
?
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
19.1%
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
0.0
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
2016
2017
2018
2019
2020
2021
Debt ratio
73.357
52.334
46.094
39.755
42.382
10.896
Financial autonomy
32.437
23.559
22.559
22.541
21.038
6.746
Repayment capacity
0.0
0.0
0.004
0.007
-0.005
0.003
Cash flow / Revenue
13.143%
6.673%
9.082%
5.255%
-12.268%
19.098%
Sector positioning
Debt ratio
10.9%2021
Q1: 6.95%
Med: 51.69%
Q3: 126.95%
Good-15 pts over 3 years
In 2021, the debt ratio of YOU WEI (10.9%) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
6.75%2021
Q1: 21.84%
Med: 42.11%
Q3: 61.44%
Watch-14 pts over 3 years
In 2021, the financial autonomy of YOU WEI (6.8%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.0 years2021
Q1: 0.0 years
Med: 0.95 years
Q3: 2.6 years
Good
In 2021, the repayment capacity of YOU WEI (0.00) 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 1.87. This ratio is more favorable than the sector median (1.6).
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
1.87
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
0.0
Liquidity indicators evolution YOU WEI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
1.0471599999999999
1.17188
1.3789099999999999
1.48221
1.24111
1.87148
Interest coverage
3.398
3.774
0.0
0.557
0.0
0.0
Sector positioning
Liquidity ratio
1.872021
Q1: 0.96
Med: 1.62
Q3: 2.86
Good
In 2021, the liquidity ratio of YOU WEI (1.87) 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
0.0x2021
Q1: 0.0x
Med: 0.76x
Q3: 3.32x
Average-11 pts over 3 years
In 2021, the interest coverage of YOU WEI (0.0x) 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: 97 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. The gap of 56 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 5 days of revenue, i.e. 9 k€ to permanently finance. Between 2018 and 2021, WCR worsened by 16 days of revenue, signaling an increased financing need.
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
8 760 €
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
97 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
41 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
3 j
WCR in days of revenue (2021)
?
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
5 j
WCR and payment terms evolution YOU WEI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-61 238 €
-18 726 €
-13 856 €
4 259 €
-111 489 €
8 760 €
Inventory turnover (days)
11
14
15
8
10
3
Customer payment term (days)
53
76
107
111
59
97
Supplier payment term (days)
25
86
86
32
24
41
Positioning of YOU WEI in its sector
Comparison with sector Pâtisserie
Valuation estimate
Based on 198 transactions of similar company sales
in 2021,
the value of YOU WEI is estimated at
723 998 €
(range 452 714€ - 1 292 415€).
With an EBITDA of 137 536€, the sector multiple of 6.0x is applied.
The price/revenue ratio is 0.71x
(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.
Estimated enterprise value2021
198 transactions
452k€723k€1292k€
723 998 €Range: 452 714€ - 1 292 415€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
137 536 €×6.0x
Estimation820 784 €
509 839€ - 1 612 443€
Revenue Multiple30%
602 458 €×0.71x
Estimation427 370 €
324 567€ - 541 750€
Net Income Multiple20%
113 380 €×8.2x
Estimation926 978 €
502 123€ - 1 618 344€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 198 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 (Pâtisserie)
Compare YOU WEI with other companies in the same sector:
Yes, YOU WEI generated a net profit of 113 k€ in 2021.
Where is the headquarters of YOU WEI ?
The headquarters of YOU WEI is located in PARIS (75010), in the department Paris.
Where to find the tax return of YOU WEI ?
The tax return of YOU WEI 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 YOU WEI operate?
YOU WEI operates in the sector Pâtisserie (NAF code 10.71D). See the 'Sector positioning' section above to compare the company with its competitors.