Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
AU GRAND EPEAUTRE : revenue, balance sheet and financial ratios
AU GRAND EPEAUTRE is a French company
founded 10 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in LIMOGES (87280),
this company of category PME
shows in 2017 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AU GRAND EPEAUTRE (SIREN 818422586)
Indicator
2024
2023
2022
2021
2020
2019
2017
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
1 592 278 €
Net income
102 881 €
51 134 €
-31 697 €
54 069 €
91 830 €
-35 683 €
-52 574 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
50 039 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
-3.3%
Revenue and income statement
In 2024, AU GRAND EPEAUTRE generates positive net income of 103 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
102 881 €
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 26%. 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 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
26.207%
Financial autonomy (2024)
?
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
49.766%
Asset age ratio (2024)
?
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
2017
2019
2020
2021
2022
2023
2024
Debt ratio
-919.149
-462.296
1169.054
273.162
584.898
73.829
26.207
Financial autonomy
-9.086
-17.225
4.736
15.883
7.438
26.972
49.766
Repayment capacity
21.713
None
None
None
None
None
None
Cash flow / Revenue
1.212%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
26.212024
2022
2023
2024
Q1: 0.0
Med: 10.76
Q3: 74.43
Average-19 pts over 3 years
In 2024, the debt ratio of AU GRAND EPEAUTRE (26.21) 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
49.77%2024
2022
2023
2024
Q1: 0.27%
Med: 14.75%
Q3: 44.08%
Excellent+45 pts over 3 years
In 2024, the financial autonomy of AU GRAND EPEAUTRE (49.8%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 208.83. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
208.833
Liquidity indicators evolution AU GRAND EPEAUTRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
159.131
128.767
149.811
149.109
122.205
118.92
208.833
Interest coverage
24.569
None
None
None
None
None
None
Sector positioning
Liquidity ratio
208.832024
2022
2023
2024
Q1: 87.5
Med: 147.87
Q3: 244.64
Good+23 pts over 3 years
In 2024, the liquidity ratio of AU GRAND EPEAUTRE (208.83) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2024)
?
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 (2024)
?
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 (2024)
?
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
0 j
Inventory turnover (2024)
?
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 AU GRAND EPEAUTRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2023
2024
Operating WCR
118 211 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
24
0
0
0
0
0
0
Customer payment term (days)
1
0
0
0
0
0
0
Supplier payment term (days)
24
0
0
0
0
0
0
Positioning of AU GRAND EPEAUTRE in its sector
Comparison with sector Commerce d'alimentation générale
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of AU GRAND EPEAUTRE is estimated at
599 352 €
(range 270 374€ - 1 353 523€).
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
551 transactions
270k€599k€1353k€
599 352 €Range: 270 374€ - 1 353 523€
NAF 5 année 2024
Valuation method used
Net Income Multiple
102 881 €
×
5.8x
=599 353 €
Range: 270 375€ - 1 353 523€
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 551 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 (Commerce d'alimentation générale)
Compare AU GRAND EPEAUTRE with other companies in the same sector:
Frequently asked questions about AU GRAND EPEAUTRE
What is the revenue of AU GRAND EPEAUTRE ?
The revenue of AU GRAND EPEAUTRE in 2017 is 1.6 M€.
Is AU GRAND EPEAUTRE profitable?
Yes, AU GRAND EPEAUTRE generated a net profit of 103 k€ in 2024.
Where is the headquarters of AU GRAND EPEAUTRE ?
The headquarters of AU GRAND EPEAUTRE is located in LIMOGES (87280), in the department Haute-Vienne.
Where to find the tax return of AU GRAND EPEAUTRE ?
The tax return of AU GRAND EPEAUTRE 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 AU GRAND EPEAUTRE operate?
AU GRAND EPEAUTRE operates in the sector Commerce d'alimentation générale (NAF code 47.11B). 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