Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-11-20 (24 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: BRIANCON (05100), Hautes-Alpes
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
BIVOUAC DE LA CASSE : revenue, balance sheet and financial ratios
BIVOUAC DE LA CASSE is a French company
founded 24 years ago,
specialized in the sector Restauration traditionnelle.
Based in BRIANCON (05100),
this company of category PME
shows in 2016 a revenue of 486 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BIVOUAC DE LA CASSE (SIREN 440852333)
Indicator
2025
2021
2016
Revenue
N/C
N/C
485 980 €
Net income
80 675 €
-69 615 €
-77 895 €
EBITDA
N/C
-84 587 €
-15 993 €
Net margin
N/C
N/C
-16.0%
Revenue and income statement
In 2025, BIVOUAC DE LA CASSE generates positive net income of 81 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
80 675 €
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 193%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
192.904%
Financial autonomy (2025)
?
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
29.321%
Asset age ratio (2025)
?
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
2016
2021
2025
Debt ratio
-368.04
-254.955
192.904
Financial autonomy
-35.409
-59.615
29.321
Repayment capacity
-23.753
-9.481
None
Cash flow / Revenue
-6.137%
-58.684%
None%
Sector positioning
Debt ratio
192.92025
2016
2021
2025
Q1: 3.47
Med: 26.36
Q3: 95.24
Average+50 pts over 3 years
In 2025, the debt ratio of BIVOUAC DE LA CASSE (192.90) 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
29.32%2025
2016
2021
2025
Q1: 11.54%
Med: 38.81%
Q3: 63.35%
Average+16 pts over 3 years
In 2025, the financial autonomy of BIVOUAC DE LA CASSE (29.3%) 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
-9.48 years2021
2016
2021
Q1: 0.0 years
Med: 0.73 years
Q3: 3.07 years
Excellent
In 2021, the repayment capacity of BIVOUAC DE LA CASSE (-9.48) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 159.86. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
159.863
Liquidity indicators evolution BIVOUAC DE LA CASSE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2021
2025
Liquidity ratio
281.948
606.225
159.863
Interest coverage
-86.457
-0.303
None
Sector positioning
Liquidity ratio
159.862025
2016
2021
2025
Q1: 77.62
Med: 152.17
Q3: 276.98
Good-24 pts over 3 years
In 2025, the liquidity ratio of BIVOUAC DE LA CASSE (159.86) 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
-0.3x2021
2016
2021
Q1: 0.0x
Med: 0.46x
Q3: 3.34x
Average
In 2021, the interest coverage of BIVOUAC DE LA CASSE (-0.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 BIVOUAC DE LA CASSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2021
2025
Operating WCR
128 824 €
0 €
0 €
Inventory turnover (days)
9
0
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
7
41
0
Positioning of BIVOUAC DE LA CASSE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 557 transactions of similar company sales
in 2025,
the value of BIVOUAC DE LA CASSE is estimated at
455 726 €
(range 257 786€ - 1 032 144€).
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 value2025
557 transactions
257k€455k€1032k€
455 726 €Range: 257 786€ - 1 032 144€
NAF 5 année 2025
Valuation method used
Net Income Multiple
80 675 €
×
5.6x
=455 727 €
Range: 257 786€ - 1 032 145€
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 557 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 BIVOUAC DE LA CASSE with other companies in the same sector:
Frequently asked questions about BIVOUAC DE LA CASSE
What is the revenue of BIVOUAC DE LA CASSE ?
The revenue of BIVOUAC DE LA CASSE in 2016 is 486 k€.
Is BIVOUAC DE LA CASSE profitable?
Yes, BIVOUAC DE LA CASSE generated a net profit of 81 k€ in 2025.
Where is the headquarters of BIVOUAC DE LA CASSE ?
The headquarters of BIVOUAC DE LA CASSE is located in BRIANCON (05100), in the department Hautes-Alpes.
Where to find the tax return of BIVOUAC DE LA CASSE ?
The tax return of BIVOUAC DE LA CASSE 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 BIVOUAC DE LA CASSE operate?
BIVOUAC DE LA CASSE 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