BRASSERIE DES HARAS : revenue, balance sheet and financial ratios
BRASSERIE DES HARAS is a French company
founded 16 years ago,
specialized in the sector Restauration traditionnelle.
Based in STRASBOURG (67000),
this company of category PME
shows in 2017 a revenue of 4.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BRASSERIE DES HARAS (SIREN 521413526)
Indicator
2023
2022
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
N/C
4 868 003 €
4 570 291 €
4 628 646 €
Net income
431 694 €
-247 916 €
207 113 €
258 581 €
334 727 €
42 568 €
149 461 €
EBITDA
N/C
N/C
N/C
N/C
716 716 €
449 057 €
573 488 €
Net margin
N/C
N/C
N/C
N/C
6.9%
0.9%
3.2%
Revenue and income statement
In 2023, BRASSERIE DES HARAS generates positive net income of 432 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 149 k€ -> 432 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
431 694 €
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 287%. 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 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
287.201%
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
19.38%
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2022
2023
Debt ratio
-1826.917
-1922.838
11694.413
1501.771
767.126
618.094
287.201
Financial autonomy
-4.864
-4.461
0.697
5.142
9.31
10.333
19.38
Repayment capacity
14.331
17.806
8.664
None
None
None
None
Cash flow / Revenue
8.998%
6.811%
12.132%
None%
None%
None%
None%
Sector positioning
Debt ratio
287.22023
2019
2022
2023
Q1: 0.2
Med: 35.0
Q3: 128.41
Average
In 2023, the debt ratio of BRASSERIE DES HARAS (287.20) 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
19.38%2023
2019
2022
2023
Q1: 5.35%
Med: 29.08%
Q3: 53.84%
Average+14 pts over 3 years
In 2023, the financial autonomy of BRASSERIE DES HARAS (19.4%) 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 166.87. 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
166.869
Liquidity indicators evolution BRASSERIE DES HARAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2022
2023
Liquidity ratio
133.231
122.093
132.369
141.409
128.973
163.852
166.869
Interest coverage
26.352
30.355
16.591
None
None
None
None
Sector positioning
Liquidity ratio
166.872023
2019
2022
2023
Q1: 66.83
Med: 137.52
Q3: 259.63
Good
In 2023, the liquidity ratio of BRASSERIE DES HARAS (166.87) 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 (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 DES HARAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2022
2023
Operating WCR
728 549 €
526 360 €
455 986 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
11
12
11
0
0
0
0
Customer payment term (days)
6
6
6
0
0
0
0
Supplier payment term (days)
107
102
87
0
0
0
0
Positioning of BRASSERIE DES HARAS in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of BRASSERIE DES HARAS is estimated at
2 924 108 €
(range 1 329 267€ - 7 008 814€).
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
1329k€2924k€7008k€
2 924 108 €Range: 1 329 267€ - 7 008 814€
NAF 5 année 2023
Valuation method used
Net Income Multiple
431 694 €
×
6.8x
=2 924 108 €
Range: 1 329 268€ - 7 008 815€
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 DES HARAS with other companies in the same sector:
Frequently asked questions about BRASSERIE DES HARAS
What is the revenue of BRASSERIE DES HARAS ?
The revenue of BRASSERIE DES HARAS in 2017 is 4.9 M€.
Is BRASSERIE DES HARAS profitable?
Yes, BRASSERIE DES HARAS generated a net profit of 432 k€ in 2023.
Where is the headquarters of BRASSERIE DES HARAS ?
The headquarters of BRASSERIE DES HARAS is located in STRASBOURG (67000), in the department Bas-Rhin.
Where to find the tax return of BRASSERIE DES HARAS ?
The tax return of BRASSERIE DES HARAS 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 DES HARAS operate?
BRASSERIE DES HARAS 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