Mitarbeiter: NN (None)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2010-03-12 (16 Jahre)Status: AktivBranche: Restauration traditionnelleStandort: PARIS (75011), Paris
LES ENFANTS DE LA BULLE : revenue, balance sheet and financial ratios
LES ENFANTS DE LA BULLE is a French company
founded 16 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75011),
this company of category PME
shows in 2019 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - LES ENFANTS DE LA BULLE (SIREN 521167890)
Kennzahl
2019
2018
2017
2016
2015
Umsatz
1 828 575 €
2 013 845 €
1 991 318 €
1 713 427 €
2 156 585 €
Nettoergebnis
-137 397 €
-38 473 €
4 566 €
-113 120 €
18 713 €
EBITDA
28 882 €
85 959 €
103 272 €
-49 415 €
89 357 €
Nettomarge
-7.5%
-1.9%
0.2%
-6.6%
0.9%
Umsatz und Gewinn- und Verlustrechnung
In 2019, LES ENFANTS DE LA BULLE achieves revenue of 1.8 M€. Activity remains stable over the period (CAGR: -4.0%). Slight decline of -9% vs 2018. After deducting consumption (567 k€), gross margin stands at 1.3 M€, i.e. a rate of 69%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 29 k€, representing 1.6% of revenue. Warning negative scissor effect: despite revenue change (-9%), EBITDA varies by -66%, reducing margin by 2.7 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -137 k€ (-7.5% of revenue), which will impact equity.
Umsatz (2019)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
1 828 575 €
Bruttomarge (2019)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
1 261 303 €
EBITDA (2019)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
28 882 €
EBIT (2019)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-122 420 €
Nettoergebnis (2019)
?
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 -5973%. 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 -1%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 32.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Verschuldungsgrad (2019)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-5972.814%
Finanzielle Autonomie (2019)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen LES ENFANTS DE LA BULLE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2015
2016
2017
2018
2019
Verschuldungsgrad
202.192
501.4
461.507
538.792
-5972.814
Finanzielle Autonomie
21.662
11.605
11.173
10.065
-1.175
Rückzahlungsfähigkeit
6.29
-16.572
6.655
11.425
32.637
Cashflow / Umsatz
4.081%
-2.633%
5.755%
2.969%
1.062%
Positionnement sectoriel
Debt ratio
-5972.812019
2017
2018
2019
Q1: 0.59
Méd: 37.02
Q3: 162.42
Excellent-50 pts über 3 Jahre
In 2019, the debt ratio of LES ENFANTS DE LA BULLE (-5972.81) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-1.18%2019
2017
2018
2019
Q1: 8.63%
Méd: 33.57%
Q3: 59.59%
Average
In 2019, the financial autonomy of LES ENFANTS DE LA BULLE (-1.2%) 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
32.64 years2019
2017
2018
2019
Q1: 0.0 years
Méd: 0.49 years
Q3: 3.0 years
Average
In 2019, the repayment capacity of LES ENFANTS DE LA BULLE (32.64) 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 154.73. 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 11.7x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2019)
?
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
154.727
Zinsdeckung (2019)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen LES ENFANTS DE LA BULLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2015
2016
2017
2018
2019
Liquiditätsquote
147.265
117.788
128.978
130.979
154.727
Zinsdeckung
1.127
-1.004
4.745
4.781
11.658
Positionnement sectoriel
Liquidity ratio
154.732019
2017
2018
2019
Q1: 47.44
Méd: 99.7
Q3: 189.09
Good
In 2019, the liquidity ratio of LES ENFANTS DE LA BULLE (154.73) 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
11.66x2019
2017
2018
2019
Q1: 0.0x
Méd: 0.79x
Q3: 5.37x
Excellent+11 pts über 3 Jahre
In 2019, the interest coverage of LES ENFANTS DE LA BULLE (11.7x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. Excellent situation: suppliers finance 57 days of the operating cycle (retail model). Inventory turnover is 31 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 42 days of revenue, i.e. 215 k€ to permanently finance. Over 2015-2019, WCR increased by +49%, requiring additional financing.
Operatives Working Capital (2019)
?
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
59 j
Lagerumschlag (2019)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
31 j
Working Capital in Umsatztagen (2019)
?
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
42 j
Entwicklung des Working Capital und der Zahlungsfristen LES ENFANTS DE LA BULLE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2015
2016
2017
2018
2019
BFR d'exploitation
144 081 €
357 095 €
343 263 €
320 806 €
215 022 €
Lagerumschlag (Tage)
33
40
42
47
31
Crédit clients (jours)
1
3
2
7
2
Crédit fournisseurs (jours)
74
97
117
82
59
Positionnement de LES ENFANTS DE LA BULLE dans son secteur
Vergleich mit der Branche Restauration traditionnelle
Bewertungsschätzung
Based on 1033 transactions of similar company sales
in 2019,
the value of LES ENFANTS DE LA BULLE is estimated at
590 376 €
(range 381 902€ - 843 294€).
With an EBITDA of 28 882€, the sector multiple of 6.8x 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 value2019
1033 transactions
381k€590k€843k€
590 376 €Range: 381 902€ - 843 294€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
28 882 €×6.8x
Estimation195 449 €
119 492€ - 330 080€
Revenue Multiple30%
1 828 575 €×0.68x
Estimation1 248 590 €
819 252€ - 1 698 652€
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 ENFANTS DE LA BULLE with other companies in the same sector:
Frequently asked questions about LES ENFANTS DE LA BULLE
What is the revenue of LES ENFANTS DE LA BULLE ?
The revenue of LES ENFANTS DE LA BULLE in 2019 is 1.8 M€.
Is LES ENFANTS DE LA BULLE profitable?
LES ENFANTS DE LA BULLE recorded a net loss in 2019.
Where is the headquarters of LES ENFANTS DE LA BULLE ?
The headquarters of LES ENFANTS DE LA BULLE is located in PARIS (75011), in the department Paris.
Where to find the tax return of LES ENFANTS DE LA BULLE ?
The tax return of LES ENFANTS DE LA BULLE 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 ENFANTS DE LA BULLE operate?
LES ENFANTS DE LA BULLE 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