Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-08-02 (31 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75008), Paris
BRASSERIE DE LA PEPINIERE : revenue, balance sheet and financial ratios
BRASSERIE DE LA PEPINIERE is a French company
founded 31 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75008),
this company of category PME
shows in 2022 a revenue of 520 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BRASSERIE DE LA PEPINIERE (SIREN 398017863)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
519 998 €
360 917 €
481 619 €
570 071 €
535 148 €
528 439 €
Net income
210 460 €
83 573 €
434 457 €
-25 309 €
34 066 €
39 399 €
48 985 €
EBITDA
N/C
126 528 €
-79 947 €
108 617 €
178 985 €
176 631 €
175 231 €
Net margin
N/C
16.1%
120.4%
-5.3%
6.0%
7.4%
9.3%
Revenue and income statement
In 2023, BRASSERIE DE LA PEPINIERE generates positive net income of 210 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 49 k€ -> 210 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
210 460 €
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 20%. 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 80%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
20.342%
Financial autonomy (2023)
?
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
79.506%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution BRASSERIE DE LA PEPINIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Debt ratio
26.686
28.872
30.241
31.127
27.71
31.475
20.342
Financial autonomy
76.205
73.578
72.567
68.625
66.571
69.785
79.506
Repayment capacity
1.776
1.867
1.958
2.884
-1.603
4.196
None
Cash flow / Revenue
32.076%
31.314%
30.278%
22.594%
-65.063%
19.593%
None%
Sector positioning
Debt ratio
20.342023
2021
2022
2023
Q1: 0.2
Med: 35.0
Q3: 128.41
Good
In 2023, the debt ratio of BRASSERIE DE LA PEPINIERE (20.34) 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
79.51%2023
2021
2022
2023
Q1: 5.35%
Med: 29.08%
Q3: 53.84%
Excellent
In 2023, the financial autonomy of BRASSERIE DE LA PEPINIERE (79.5%) 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
4.2 years2022
2021
2022
Q1: -0.57 years
Med: 0.5 years
Q3: 3.45 years
Average+50 pts over 2 years
In 2022, the repayment capacity of BRASSERIE DE LA PEPINIERE (4.20) 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 798.67. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
798.674
Liquidity indicators evolution BRASSERIE DE LA PEPINIERE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
1127.939
789.152
955.971
593.227
252.63
423.138
798.674
Interest coverage
0.308
0.349
0.405
0.566
-0.783
0.568
None
Sector positioning
Liquidity ratio
798.672023
2021
2022
2023
Q1: 66.83
Med: 137.52
Q3: 259.63
Excellent+11 pts over 3 years
In 2023, the liquidity ratio of BRASSERIE DE LA PEPINIERE (798.67) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.57x2022
2021
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Good+26 pts over 2 years
In 2022, the interest coverage of BRASSERIE DE LA PEPINIERE (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.
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 BRASSERIE DE LA PEPINIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
79 113 €
118 573 €
139 952 €
175 796 €
-99 674 €
-5 184 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
42
42
61
116
105
28
0
Supplier payment term (days)
6
79
78
123
55
81
0
Positioning of BRASSERIE DE LA PEPINIERE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of BRASSERIE DE LA PEPINIERE is estimated at
1 425 565 €
(range 648 046€ - 3 416 946€).
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 value2023
689 transactions
648k€1425k€3416k€
1 425 565 €Range: 648 046€ - 3 416 946€
NAF 5 année 2023
Valuation method used
Net Income Multiple
210 460 €
×
6.8x
=1 425 565 €
Range: 648 046€ - 3 416 946€
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 689 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 BRASSERIE DE LA PEPINIERE with other companies in the same sector:
Frequently asked questions about BRASSERIE DE LA PEPINIERE
What is the revenue of BRASSERIE DE LA PEPINIERE ?
The revenue of BRASSERIE DE LA PEPINIERE in 2022 is 520 k€.
Is BRASSERIE DE LA PEPINIERE profitable?
Yes, BRASSERIE DE LA PEPINIERE generated a net profit of 210 k€ in 2023.
Where is the headquarters of BRASSERIE DE LA PEPINIERE ?
The headquarters of BRASSERIE DE LA PEPINIERE is located in PARIS (75008), in the department Paris.
Where to find the tax return of BRASSERIE DE LA PEPINIERE ?
The tax return of BRASSERIE DE LA PEPINIERE 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 BRASSERIE DE LA PEPINIERE operate?
BRASSERIE DE LA PEPINIERE 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