Mitarbeiter: 11 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2013-07-04 (12 Jahre)Status: AktivBranche: Restauration de type rapideStandort: MONTLOUIS-SUR-LOIRE (37270), Indre-et-Loire
KAP MONTLOUIS : revenue, balance sheet and financial ratios
KAP MONTLOUIS is a French company
founded 12 years ago,
specialized in the sector Restauration de type rapide.
Based in MONTLOUIS-SUR-LOIRE (37270),
this company of category PME
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - KAP MONTLOUIS (SIREN 793677212)
Kennzahl
2024
2023
2022
2021
2020
2019
2018
2017
Umsatz
1 367 326 €
1 429 104 €
1 253 880 €
1 015 809 €
1 052 884 €
N/C
N/C
N/C
Nettoergebnis
11 663 €
55 881 €
-55 405 €
2 989 €
40 037 €
4 502 €
48 832 €
50 844 €
EBITDA
39 327 €
50 022 €
-13 202 €
36 248 €
69 221 €
N/C
N/C
N/C
Nettomarge
0.9%
3.9%
-4.4%
0.3%
3.8%
N/C
N/C
N/C
Umsatz und Gewinn- und Verlustrechnung
In 2024, KAP MONTLOUIS achieves revenue of 1.4 M€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.8%. Slight decline of -4% vs 2023. After deducting consumption (448 k€), gross margin stands at 919 k€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 39 k€, representing 2.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 12 k€, i.e. 0.9% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
1 367 326 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
919 311 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
39 327 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
4 672 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 44%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 45%. 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 2.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
44.083%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
84.192
60.399
37.671
100.202
82.462
145.114
76.287
44.083
Finanzielle Autonomie
40.736
45.413
40.835
38.672
42.432
29.438
38.593
44.571
Rückzahlungsfähigkeit
None
None
None
3.355
5.393
-16.082
2.89
2.348
Cashflow / Umsatz
None%
None%
None%
6.192%
3.297%
-1.174%
4.039%
3.178%
Positionnement sectoriel
Debt ratio
44.082024
2022
2023
2024
Q1: 0.0
Méd: 16.12
Q3: 113.7
Average-13 pts über 3 Jahre
In 2024, the debt ratio of KAP MONTLOUIS (44.08) 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
44.57%2024
2022
2023
2024
Q1: 0.43%
Méd: 16.82%
Q3: 42.04%
Excellent+20 pts über 3 Jahre
In 2024, the financial autonomy of KAP MONTLOUIS (44.6%) 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
2.35 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.04 years
Q3: 1.89 years
Average+50 pts über 3 Jahre
In 2024, the repayment capacity of KAP MONTLOUIS (2.35) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 146.67. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 1.1x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
146.666
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen KAP MONTLOUIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
174.959
163.733
105.299
279.455
284.454
166.587
160.991
146.666
Zinsdeckung
None
None
None
0.932
5.691
-14.733
3.043
1.144
Positionnement sectoriel
Liquidity ratio
146.672024
2022
2023
2024
Q1: 55.0
Méd: 110.69
Q3: 196.26
Good
In 2024, the liquidity ratio of KAP MONTLOUIS (146.67) 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
1.14x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.01x
Q3: 2.83x
Good+35 pts über 3 Jahre
In 2024, the interest coverage of KAP MONTLOUIS (1.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Umlaufvermögensbedarf und Zahlungsfristen
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: 41 days. Excellent situation: suppliers finance 41 days of the operating cycle (retail model). Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 33 days of revenue, i.e. 124 k€ to permanently finance.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
41 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
3 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
33 j
Entwicklung des Working Capital und der Zahlungsfristen KAP MONTLOUIS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
0 €
0 €
0 €
12 898 €
134 737 €
90 480 €
89 533 €
124 399 €
Lagerumschlag (Tage)
0
0
0
3
2
4
3
3
Crédit clients (jours)
0
0
0
0
0
0
0
0
Crédit fournisseurs (jours)
0
0
0
38
32
27
35
41
Positionnement de KAP MONTLOUIS dans son secteur
Vergleich mit der Branche Restauration de type rapide
Bewertungsschätzung
Based on 698 transactions of similar company sales
in 2024,
the value of KAP MONTLOUIS is estimated at
356 105 €
(range 196 169€ - 589 604€).
With an EBITDA of 39 327€, the sector multiple of 5.4x is applied.
The price/revenue ratio is 0.57x
(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 value2024
698 transactions
196k€356k€589k€
356 105 €Range: 196 169€ - 589 604€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
39 327 €×5.4x
Estimation212 280 €
104 575€ - 417 413€
Revenue Multiple30%
1 367 326 €×0.57x
Estimation779 149 €
452 621€ - 1 147 224€
Net Income Multiple20%
11 663 €×7.0x
Estimation81 106 €
40 477€ - 183 655€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 698 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 (Restauration de type rapide)
Compare KAP MONTLOUIS with other companies in the same sector:
Yes, KAP MONTLOUIS generated a net profit of 12 k€ in 2024.
Where is the headquarters of KAP MONTLOUIS ?
The headquarters of KAP MONTLOUIS is located in MONTLOUIS-SUR-LOIRE (37270), in the department Indre-et-Loire.
Where to find the tax return of KAP MONTLOUIS ?
The tax return of KAP MONTLOUIS 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 KAP MONTLOUIS operate?
KAP MONTLOUIS 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
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen