Mitarbeiter: 02 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2004-06-01 (21 Jahre)Status: AktivBranche: Restauration traditionnelleStandort: RUEIL-MALMAISON (92500), Hauts-de-Seine
LES ARTS DE RUEIL : revenue, balance sheet and financial ratios
LES ARTS DE RUEIL is a French company
founded 21 years ago,
specialized in the sector Restauration traditionnelle.
Based in RUEIL-MALMAISON (92500),
this company of category PME
shows in 2017 a revenue of 672 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - LES ARTS DE RUEIL (SIREN 453993693)
Kennzahl
2017
2016
Umsatz
671 807 €
764 700 €
Nettoergebnis
75 446 €
62 634 €
EBITDA
109 707 €
112 435 €
Nettomarge
11.2%
8.2%
Umsatz und Gewinn- und Verlustrechnung
In 2017, LES ARTS DE RUEIL achieves revenue of 672 k€. Significant drop of -12% vs 2016. After deducting consumption (179 k€), gross margin stands at 493 k€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 110 k€, representing 16.3% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 75 k€, i.e. 11.2% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2017)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
671 807 €
Bruttomarge (2017)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
492 974 €
EBITDA (2017)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
109 707 €
EBIT (2017)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
87 478 €
Nettoergebnis (2017)
?
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 10%. 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 78%. 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 14.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2017)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
9.732%
Finanzielle Autonomie (2017)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen LES ARTS DE RUEIL
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
Verschuldungsgrad
17.867
9.732
Finanzielle Autonomie
64.331
77.904
Rückzahlungsfähigkeit
0.925
0.272
Cashflow / Umsatz
11.614%
14.494%
Positionnement sectoriel
Debt ratio
9.732017
2016
2017
Q1: 0.36
Méd: 41.88
Q3: 181.12
Good-6 pts über 2 Jahre
In 2017, the debt ratio of LES ARTS DE RUEIL (9.73) 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
77.9%2017
2016
2017
Q1: 8.35%
Méd: 31.81%
Q3: 57.86%
Excellent
In 2017, the financial autonomy of LES ARTS DE RUEIL (77.9%) 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
0.27 years2017
2016
2017
Q1: 0.0 years
Méd: 0.68 years
Q3: 3.2 years
Good-18 pts über 2 Jahre
In 2017, the repayment capacity of LES ARTS DE RUEIL (0.27) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 10.91. 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 1.8x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquiditätsquote (2017)
?
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
10.913
Zinsdeckung (2017)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen LES ARTS DE RUEIL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
Liquiditätsquote
59.996
10.913
Zinsdeckung
2.26
1.833
Positionnement sectoriel
Liquidity ratio
10.912017
2016
2017
Q1: 45.02
Méd: 91.13
Q3: 169.02
Watch-11 pts über 2 Jahre
In 2017, the liquidity ratio of LES ARTS DE RUEIL (10.91) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
1.83x2017
2016
2017
Q1: 0.0x
Méd: 1.39x
Q3: 7.37x
Good
In 2017, the interest coverage of LES ARTS DE RUEIL (1.8x) 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: 58 days. Excellent situation: suppliers finance 58 days of the operating cycle (retail model). Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-15 days): operations structurally generate cash.
Operatives Working Capital (2017)
?
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
58 j
Lagerumschlag (2017)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
2 j
Working Capital in Umsatztagen (2017)
?
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
-15 j
Entwicklung des Working Capital und der Zahlungsfristen LES ARTS DE RUEIL
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
BFR d'exploitation
-38 090 €
-27 598 €
Lagerumschlag (Tage)
1
2
Crédit clients (jours)
0
0
Crédit fournisseurs (jours)
98
58
Positionnement de LES ARTS DE RUEIL dans son secteur
Vergleich mit der Branche Restauration traditionnelle
Bewertungsschätzung
Based on 1033 transactions of similar company sales
in 2017,
the value of LES ARTS DE RUEIL is estimated at
630 511 €
(range 352 807€ - 1 039 358€).
With an EBITDA of 109 707€, the sector multiple of 6.5x is applied.
The price/revenue ratio is 0.68x
(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 value2017
1033 transactions
352k€630k€1039k€
630 511 €Range: 352 807€ - 1 039 358€
NAF 5 année 2017
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
109 707 €×6.5x
Estimation707 839 €
393 465€ - 1 145 767€
Revenue Multiple30%
671 807 €×0.68x
Estimation457 769 €
299 303€ - 651 041€
Net Income Multiple20%
75 446 €×9.2x
Estimation696 307 €
331 422€ - 1 355 817€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 1033 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 traditionnelle)
Compare LES ARTS DE RUEIL with other companies in the same sector:
Frequently asked questions about LES ARTS DE RUEIL
What is the revenue of LES ARTS DE RUEIL ?
The revenue of LES ARTS DE RUEIL in 2017 is 672 k€.
Is LES ARTS DE RUEIL profitable?
Yes, LES ARTS DE RUEIL generated a net profit of 75 k€ in 2017.
Where is the headquarters of LES ARTS DE RUEIL ?
The headquarters of LES ARTS DE RUEIL is located in RUEIL-MALMAISON (92500), in the department Hauts-de-Seine.
Where to find the tax return of LES ARTS DE RUEIL ?
The tax return of LES ARTS DE RUEIL 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 LES ARTS DE RUEIL operate?
LES ARTS DE RUEIL operates in the sector Restauration traditionnelle (NAF code 56.10A). 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