Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-10-01 (13 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: STOSSWIHR (68140), Haut-Rhin
AUBERGE DU SCHANTZWASEN : revenue, balance sheet and financial ratios
AUBERGE DU SCHANTZWASEN is a French company
founded 13 years ago,
specialized in the sector Restauration traditionnelle.
Based in STOSSWIHR (68140),
this company of category PME
shows in 2022 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUBERGE DU SCHANTZWASEN (SIREN 790291538)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 247 543 €
712 816 €
698 826 €
950 468 €
831 197 €
745 942 €
758 134 €
Net income
133 860 €
104 406 €
116 800 €
73 153 €
74 544 €
95 259 €
48 472 €
26 512 €
21 620 €
EBITDA
N/C
N/C
213 140 €
146 960 €
145 264 €
168 106 €
80 575 €
43 500 €
36 116 €
Net margin
N/C
N/C
9.4%
10.3%
10.7%
10.0%
5.8%
3.6%
2.9%
Revenue and income statement
In 2024, AUBERGE DU SCHANTZWASEN generates positive net income of 134 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 22 k€ -> 134 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
133 860 €
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 17%. 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 70%. 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
16.931%
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
70.038%
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 SCHANTZWASEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
35.343
143.809
93.66
55.218
104.011
72.552
46.081
29.711
16.931
Financial autonomy
49.388
33.89
40.958
49.701
43.679
48.788
57.691
63.909
70.038
Repayment capacity
1.54
4.865
2.579
1.261
3.336
2.474
1.522
None
None
Cash flow / Revenue
4.335%
6.713%
9.506%
14.399%
18.123%
17.94%
14.688%
None%
None%
Sector positioning
Debt ratio
16.932024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Good-10 pts over 3 years
In 2024, the debt ratio of AUBERGE DU SCHANTZWASEN (16.93) 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
70.04%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Excellent
In 2024, the financial autonomy of AUBERGE DU SCHANTZWASEN (70.0%) 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
1.52 years2022
2022
Q1: -0.57 years
Med: 0.5 years
Q3: 3.45 years
Average
In 2022, the repayment capacity of AUBERGE DU SCHANTZWASEN (1.52) 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 207.52. 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
207.524
Liquidity indicators evolution AUBERGE DU SCHANTZWASEN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
110.734
146.51
150.509
192.949
282.138
217.451
246.905
184.191
207.524
Interest coverage
4.452
4.182
2.894
1.083
2.161
4.673
2.007
None
None
Sector positioning
Liquidity ratio
207.522024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Good
In 2024, the liquidity ratio of AUBERGE DU SCHANTZWASEN (207.52) 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
2.01x2022
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Good
In 2022, the interest coverage of AUBERGE DU SCHANTZWASEN (2.0x) 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.
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 SCHANTZWASEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-23 108 €
-12 047 €
-31 768 €
-85 209 €
-15 276 €
-85 310 €
-90 010 €
0 €
0 €
Inventory turnover (days)
4
4
3
2
2
3
2
0
0
Customer payment term (days)
0
0
0
0
0
1
0
0
0
Supplier payment term (days)
27
23
30
27
11
35
15
0
0
Positioning of AUBERGE DU SCHANTZWASEN 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 SCHANTZWASEN is estimated at
930 876 €
(range 464 565€ - 2 107 865€).
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
464k€930k€2107k€
930 876 €Range: 464 565€ - 2 107 865€
NAF 5 année 2024
Valuation method used
Net Income Multiple
133 860 €
×
7.0x
=930 876 €
Range: 464 565€ - 2 107 866€
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 SCHANTZWASEN with other companies in the same sector:
Frequently asked questions about AUBERGE DU SCHANTZWASEN
What is the revenue of AUBERGE DU SCHANTZWASEN ?
The revenue of AUBERGE DU SCHANTZWASEN in 2022 is 1.2 M€.
Is AUBERGE DU SCHANTZWASEN profitable?
Yes, AUBERGE DU SCHANTZWASEN generated a net profit of 134 k€ in 2024.
Where is the headquarters of AUBERGE DU SCHANTZWASEN ?
The headquarters of AUBERGE DU SCHANTZWASEN is located in STOSSWIHR (68140), in the department Haut-Rhin.
Where to find the tax return of AUBERGE DU SCHANTZWASEN ?
The tax return of AUBERGE DU SCHANTZWASEN 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 SCHANTZWASEN operate?
AUBERGE DU SCHANTZWASEN 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