AUBERGE DU BOUT DES PRES : revenue, balance sheet and financial ratios
AUBERGE DU BOUT DES PRES is a French company
founded 33 years ago,
specialized in the sector Restauration traditionnelle.
Based in CERNAY-LA-VILLE (78720),
this company of category PME
shows in 2022 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUBERGE DU BOUT DES PRES (SIREN 390538403)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 503 625 €
N/C
1 553 422 €
1 524 242 €
1 420 146 €
1 379 432 €
Net income
49 162 €
91 020 €
27 038 €
-175 662 €
19 739 €
18 899 €
30 308 €
32 308 €
EBITDA
N/C
N/C
164 184 €
N/C
236 800 €
191 040 €
158 037 €
149 922 €
Net margin
N/C
N/C
1.8%
N/C
1.3%
1.2%
2.1%
2.3%
Revenue and income statement
In 2024, AUBERGE DU BOUT DES PRES generates positive net income of 49 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 32 k€ -> 49 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
49 162 €
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 59%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 54%. 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
59.034%
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
54.4%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution AUBERGE DU BOUT DES PRES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Debt ratio
0.0
24.263
53.682
53.614
88.583
80.093
62.075
59.034
Financial autonomy
71.096
67.538
55.525
54.908
43.922
45.782
49.741
54.4
Repayment capacity
0.0
1.48
3.592
2.386
None
4.262
None
None
Cash flow / Revenue
6.861%
8.139%
7.097%
10.757%
None%
7.553%
None%
None%
Sector positioning
Debt ratio
59.032024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average
In 2024, the debt ratio of AUBERGE DU BOUT DES PRES (59.03) 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
54.4%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Good+9 pts over 3 years
In 2024, the financial autonomy of AUBERGE DU BOUT DES PRES (54.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
4.26 years2022
2022
Q1: -0.57 years
Med: 0.5 years
Q3: 3.45 years
Average
In 2022, the repayment capacity of AUBERGE DU BOUT DES PRES (4.26) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 34.89. 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
34.894
Liquidity indicators evolution AUBERGE DU BOUT DES PRES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
86.184
72.473
68.535
49.676
54.858
52.759
36.794
34.894
Interest coverage
3.951
5.289
3.297
5.638
None
5.962
None
None
Sector positioning
Liquidity ratio
34.892024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Average
In 2024, the liquidity ratio of AUBERGE DU BOUT DES PRES (34.89) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
5.96x2022
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Excellent
In 2022, the interest coverage of AUBERGE DU BOUT DES PRES (6.0x) 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.
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 AUBERGE DU BOUT DES PRES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
61 192 €
-7 782 €
11 310 €
-8 699 €
0 €
6 601 €
0 €
0 €
Inventory turnover (days)
1
2
2
6
0
6
0
0
Customer payment term (days)
3
5
6
3
0
10
0
0
Supplier payment term (days)
30
24
34
35
0
37
0
0
Positioning of AUBERGE DU BOUT DES PRES in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of AUBERGE DU BOUT DES PRES is estimated at
341 877 €
(range 170 618€ - 774 143€).
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
170k€341k€774k€
341 877 €Range: 170 618€ - 774 143€
NAF 5 année 2024
Valuation method used
Net Income Multiple
49 162 €
×
7.0x
=341 878 €
Range: 170 618€ - 774 144€
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 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 traditionnelle)
Compare AUBERGE DU BOUT DES PRES with other companies in the same sector:
Frequently asked questions about AUBERGE DU BOUT DES PRES
What is the revenue of AUBERGE DU BOUT DES PRES ?
The revenue of AUBERGE DU BOUT DES PRES in 2022 is 1.5 M€.
Is AUBERGE DU BOUT DES PRES profitable?
Yes, AUBERGE DU BOUT DES PRES generated a net profit of 49 k€ in 2024.
Where is the headquarters of AUBERGE DU BOUT DES PRES ?
The headquarters of AUBERGE DU BOUT DES PRES is located in CERNAY-LA-VILLE (78720), in the department Yvelines.
Where to find the tax return of AUBERGE DU BOUT DES PRES ?
The tax return of AUBERGE DU BOUT DES PRES 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 AUBERGE DU BOUT DES PRES operate?
AUBERGE DU BOUT DES PRES 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
Rotate your phone to landscape mode to view the chart