Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-02-12 (18 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: ROSNY-SOUS-BOIS (93110), Seine-Saint-Denis
BRASSERIE DE ROSNY : revenue, balance sheet and financial ratios
BRASSERIE DE ROSNY is a French company
founded 18 years ago,
specialized in the sector Restauration traditionnelle.
Based in ROSNY-SOUS-BOIS (93110),
this company of category PME
shows in 2018 a revenue of 4.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BRASSERIE DE ROSNY (SIREN 502557721)
Indicator
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
Revenue
N/C
N/C
N/C
N/C
4 097 075 €
3 416 766 €
2 410 262 €
2 375 025 €
1 933 657 €
1 057 691 €
Net income
101 433 €
50 342 €
-170 158 €
113 150 €
239 437 €
224 434 €
150 779 €
138 406 €
22 197 €
61 504 €
EBITDA
N/C
N/C
N/C
N/C
634 560 €
498 890 €
325 969 €
322 487 €
158 093 €
124 016 €
Net margin
N/C
N/C
N/C
N/C
5.8%
6.6%
6.3%
5.8%
1.1%
5.8%
Revenue and income statement
In 2022, BRASSERIE DE ROSNY generates positive net income of 101 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2013-2022: 62 k€ -> 101 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
101 433 €
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 169%. 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 20%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
169.443%
Financial autonomy (2022)
?
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
20.049%
Asset age ratio (2022)
?
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
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Debt ratio
188.552
409.063
194.158
180.346
119.586
66.655
80.604
163.369
173.268
169.443
Financial autonomy
24.331
13.353
20.959
25.949
31.711
39.38
32.89
25.021
23.468
20.049
Repayment capacity
2.85
7.021
2.667
5.605
2.868
2.168
None
None
None
None
Cash flow / Revenue
9.129%
5.455%
10.34%
9.489%
10.383%
8.733%
None%
None%
None%
None%
Sector positioning
Debt ratio
169.442022
2020
2021
2022
Q1: 0.42
Med: 45.67
Q3: 157.58
Average+9 pts over 3 years
In 2022, the debt ratio of BRASSERIE DE ROSNY (169.44) 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
20.05%2022
2020
2021
2022
Q1: 7.88%
Med: 31.38%
Q3: 55.22%
Average-5 pts over 3 years
In 2022, the financial autonomy of BRASSERIE DE ROSNY (20.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 147.41. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
147.407
Liquidity indicators evolution BRASSERIE DE ROSNY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
56.269
36.202
68.998
80.601
56.235
95.627
125.443
161.957
166.655
147.407
Interest coverage
9.644
21.475
7.882
6.511
5.986
4.843
None
None
None
None
Sector positioning
Liquidity ratio
147.412022
2020
2021
2022
Q1: 69.17
Med: 146.22
Q3: 272.06
Good
In 2022, the liquidity ratio of BRASSERIE DE ROSNY (147.41) 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.
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 ROSNY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Operating WCR
98 513 €
-71 545 €
-2 209 €
205 186 €
-29 692 €
137 826 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
11
12
11
12
8
7
0
0
0
0
Customer payment term (days)
0
0
10
15
5
4
0
0
0
0
Supplier payment term (days)
56
75
100
144
110
82
0
0
0
0
Positioning of BRASSERIE DE ROSNY in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 833 transactions of similar company sales
in 2022,
the value of BRASSERIE DE ROSNY is estimated at
447 554 €
(range 232 719€ - 871 206€).
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 value2022
833 transactions
232k€447k€871k€
447 554 €Range: 232 719€ - 871 206€
NAF 5 année 2022
Valuation method used
Net Income Multiple
101 433 €
×
4.4x
=447 555 €
Range: 232 719€ - 871 206€
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 833 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 ROSNY with other companies in the same sector:
Frequently asked questions about BRASSERIE DE ROSNY
What is the revenue of BRASSERIE DE ROSNY ?
The revenue of BRASSERIE DE ROSNY in 2018 is 4.1 M€.
Is BRASSERIE DE ROSNY profitable?
Yes, BRASSERIE DE ROSNY generated a net profit of 101 k€ in 2022.
Where is the headquarters of BRASSERIE DE ROSNY ?
The headquarters of BRASSERIE DE ROSNY is located in ROSNY-SOUS-BOIS (93110), in the department Seine-Saint-Denis.
Where to find the tax return of BRASSERIE DE ROSNY ?
The tax return of BRASSERIE DE ROSNY 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 ROSNY operate?
BRASSERIE DE ROSNY 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