Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-02-19 (8 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: POITIERS (86000), Vienne
BK POITIERS BEAULIEU : revenue, balance sheet and financial ratios
BK POITIERS BEAULIEU is a French company
founded 8 years ago,
specialized in the sector Restauration de type rapide.
Based in POITIERS (86000),
this company of category PME
shows in 2025 a revenue of 4.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BK POITIERS BEAULIEU (SIREN 837983816)
Indicator
2025
2024
2023
2022
2020
2019
Revenue
4 826 639 €
4 763 382 €
4 894 658 €
3 162 015 €
3 101 426 €
3 929 941 €
Net income
106 370 €
74 354 €
25 047 €
5 809 €
298 734 €
211 891 €
EBITDA
774 159 €
214 414 €
142 745 €
67 270 €
617 046 €
875 670 €
Net margin
2.2%
1.6%
0.5%
0.2%
9.6%
5.4%
Revenue and income statement
In 2025, BK POITIERS BEAULIEU achieves revenue of 4.8 M€. Revenue is growing positively over 6 years (CAGR: +3.5%). Vs 2024: +1%. After deducting consumption (1.4 M€), gross margin stands at 3.5 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 774 k€, representing 16.0% of revenue. Positive scissor effect: EBITDA margin improves by +11.5 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 106 k€, i.e. 2.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 826 639 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 461 527 €
EBITDA (2025)
?
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
774 159 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
129 468 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
106 370 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
16.0%
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 7%. 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 31%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
7.342%
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
31.347%
Cash flow / Revenue (2025)
?
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
3.173%
Repayment capacity (2025)
?
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
0.126
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution BK POITIERS BEAULIEU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2022
2023
2024
2025
Debt ratio
222.823
188.796
133.026
72.782
36.742
7.342
Financial autonomy
21.081
27.993
22.8
27.418
30.123
31.347
Repayment capacity
2.377
12.012
6.585
1.711
0.647
0.126
Cash flow / Revenue
7.68%
3.134%
1.831%
2.702%
4.007%
3.173%
Sector positioning
Debt ratio
7.342025
2023
2024
2025
Q1: 0.0
Med: 24.41
Q3: 132.29
Good-29 pts over 3 years
In 2025, the debt ratio of BK POITIERS BEAULIEU (7.34) 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
31.35%2025
2023
2024
2025
Q1: 2.02%
Med: 19.86%
Q3: 47.73%
Good
In 2025, the financial autonomy of BK POITIERS BEAULIEU (31.4%) 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
0.13 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.2 years
Q3: 2.1 years
Good-30 pts over 3 years
In 2025, the repayment capacity of BK POITIERS BEAULIEU (0.13) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 76.40. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
76.399
Interest coverage (2025)
?
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
0.068
Liquidity indicators evolution BK POITIERS BEAULIEU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2022
2023
2024
2025
Liquidity ratio
152.807
353.685
117.751
107.625
106.363
76.399
Interest coverage
0.803
1.051
2.884
1.381
0.583
0.068
Sector positioning
Liquidity ratio
76.42025
2023
2024
2025
Q1: 73.86
Med: 133.68
Q3: 244.05
Average-20 pts over 3 years
In 2025, the liquidity ratio of BK POITIERS BEAULIEU (76.40) 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
0.07x2025
2023
2024
2025
Q1: 0.0x
Med: 0.41x
Q3: 4.81x
Average-35 pts over 3 years
In 2025, the interest coverage of BK POITIERS BEAULIEU (0.1x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 40 days. Excellent situation: suppliers finance 40 days of the operating cycle (retail model). Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 8 days of revenue, i.e. 106 k€ to permanently finance. Over 2019-2025, WCR increased by +164%, requiring additional financing.
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
105 896 €
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
40 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
2 j
WCR in days of revenue (2025)
?
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 BK POITIERS BEAULIEU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2022
2023
2024
2025
Operating WCR
-165 608 €
143 751 €
-94 323 €
-29 466 €
-17 767 €
105 896 €
Inventory turnover (days)
2
2
2
2
3
2
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
39
48
46
37
45
40
Positioning of BK POITIERS BEAULIEU in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 557 transactions of similar company sales
in 2025,
the value of BK POITIERS BEAULIEU is estimated at
2 953 856 €
(range 1 659 615€ - 5 406 420€).
With an EBITDA of 774 159€, the sector multiple of 5.3x is applied.
The price/revenue ratio is 0.55x
(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 value2025
557 transactions
1659k€2953k€5406k€
2 953 856 €Range: 1 659 615€ - 5 406 420€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
774 159 €×5.3x
Estimation4 065 306 €
2 185 414€ - 7 866 091€
Revenue Multiple30%
4 826 639 €×0.55x
Estimation2 670 094 €
1 663 101€ - 4 003 996€
Net Income Multiple20%
106 370 €×5.6x
Estimation600 876 €
339 891€ - 1 360 883€
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 de type rapide)
Compare BK POITIERS BEAULIEU with other companies in the same sector:
Frequently asked questions about BK POITIERS BEAULIEU
What is the revenue of BK POITIERS BEAULIEU ?
The revenue of BK POITIERS BEAULIEU in 2025 is 4.8 M€.
Is BK POITIERS BEAULIEU profitable?
Yes, BK POITIERS BEAULIEU generated a net profit of 106 k€ in 2025.
Where is the headquarters of BK POITIERS BEAULIEU ?
The headquarters of BK POITIERS BEAULIEU is located in POITIERS (86000), in the department Vienne.
Where to find the tax return of BK POITIERS BEAULIEU ?
The tax return of BK POITIERS BEAULIEU 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 BK POITIERS BEAULIEU operate?
BK POITIERS BEAULIEU 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