Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-02-29 (10 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: SAINT-MARTIN-BOULOGNE (62280), Pas-de-Calais
BECA SAINT MARTIN : revenue, balance sheet and financial ratios
BECA SAINT MARTIN is a French company
founded 10 years ago,
specialized in the sector Restauration de type rapide.
Based in SAINT-MARTIN-BOULOGNE (62280),
this company of category ETI
shows in 2024 a revenue of 5.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BECA SAINT MARTIN (SIREN 818919243)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
5 816 671 €
5 678 117 €
4 891 640 €
4 067 041 €
3 084 114 €
3 415 918 €
3 224 993 €
4 677 717 €
Net income
491 967 €
387 395 €
253 353 €
378 332 €
113 061 €
128 533 €
23 308 €
3 086 €
EBITDA
1 221 375 €
1 273 591 €
926 751 €
883 627 €
452 958 €
615 003 €
516 359 €
651 509 €
Net margin
8.5%
6.8%
5.2%
9.3%
3.7%
3.8%
0.7%
0.1%
Revenue and income statement
In 2024, BECA SAINT MARTIN achieves revenue of 5.8 M€. Revenue is growing positively over 8 years (CAGR: +3.2%). Vs 2023: +2%. After deducting consumption (1.7 M€), gross margin stands at 4.2 M€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.2 M€, representing 21.0% 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 492 k€, i.e. 8.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 816 671 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 161 207 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
1 221 375 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
642 834 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
491 967 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
21.0%
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 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
17.428%
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
36.527%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
6.064%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.249
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
32905.164
4281.263
573.061
405.776
71.391
35.561
36.693
17.428
Financial autonomy
0.215
1.632
10.658
13.134
37.151
47.394
42.255
36.527
Repayment capacity
-35.173
12.143
4.778
43.963
1.742
1.175
0.64
0.249
Cash flow / Revenue
-0.817%
2.994%
5.473%
0.804%
6.518%
4.884%
7.538%
6.064%
Sector positioning
Debt ratio
17.432024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average
In 2024, the debt ratio of BECA SAINT MARTIN (17.43) 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
36.53%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Good
In 2024, the financial autonomy of BECA SAINT MARTIN (36.5%) 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
0.25 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Average-10 pts over 3 years
In 2024, the repayment capacity of BECA SAINT MARTIN (0.25) 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 78.87. 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 0.6x. Danger: operating income does not cover interest charges, unsustainable situation.
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
78.868
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.611
Liquidity indicators evolution BECA SAINT MARTIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
73.695
66.39
59.827
182.112
122.671
129.359
125.733
78.868
Interest coverage
16.269
3.262
2.295
1.618
1.112
0.811
1.002
0.611
Sector positioning
Liquidity ratio
78.872024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Average-17 pts over 3 years
In 2024, the liquidity ratio of BECA SAINT MARTIN (78.87) 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
0.61x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Good-5 pts over 3 years
In 2024, the interest coverage of BECA SAINT MARTIN (0.6x) 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. Average customer payment term: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. Excellent situation: suppliers finance 53 days of the operating cycle (retail model). Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 8 days of revenue, i.e. 134 k€ to permanently finance. Over 2017-2024, WCR increased by +400%, requiring additional financing.
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
133 609 €
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
5 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
58 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
4 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
8 j
WCR and payment terms evolution BECA SAINT MARTIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-44 579 €
-69 305 €
-83 485 €
288 241 €
172 605 €
339 627 €
350 169 €
133 609 €
Inventory turnover (days)
2
3
4
5
4
3
4
4
Customer payment term (days)
1
1
3
5
6
6
3
5
Supplier payment term (days)
33
52
33
51
44
42
47
58
Positioning of BECA SAINT MARTIN in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of BECA SAINT MARTIN is estimated at
4 974 984 €
(range 2 543 008€ - 9 495 258€).
With an EBITDA of 1 221 375€, the sector multiple of 5.4x is applied.
The price/revenue ratio is 0.57x
(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 value2024
698 transactions
2543k€4974k€9495k€
4 974 984 €Range: 2 543 008€ - 9 495 258€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 221 375 €×5.4x
Estimation6 592 772 €
3 247 778€ - 12 963 549€
Revenue Multiple30%
5 816 671 €×0.57x
Estimation3 314 536 €
1 925 474€ - 4 880 345€
Net Income Multiple20%
491 967 €×7.0x
Estimation3 421 189 €
1 707 386€ - 7 746 902€
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 de type rapide)
Compare BECA SAINT MARTIN with other companies in the same sector:
Frequently asked questions about BECA SAINT MARTIN
What is the revenue of BECA SAINT MARTIN ?
The revenue of BECA SAINT MARTIN in 2024 is 5.8 M€.
Is BECA SAINT MARTIN profitable?
Yes, BECA SAINT MARTIN generated a net profit of 492 k€ in 2024.
Where is the headquarters of BECA SAINT MARTIN ?
The headquarters of BECA SAINT MARTIN is located in SAINT-MARTIN-BOULOGNE (62280), in the department Pas-de-Calais.
Where to find the tax return of BECA SAINT MARTIN ?
The tax return of BECA SAINT MARTIN 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 BECA SAINT MARTIN operate?
BECA SAINT MARTIN operates in the sector Restauration de type rapide (NAF code 56.10C). 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