Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2020-04-21 (6 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75003), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
BRASSERIE DUBILLOT : revenue, balance sheet and financial ratios
BRASSERIE DUBILLOT is a French company
founded 6 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75003),
this company of category ETI
shows in 2021 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BRASSERIE DUBILLOT (SIREN 883008302)
Indicator
2024
2023
2021
Revenue
N/C
N/C
2 107 214 €
Net income
58 134 €
383 122 €
-502 832 €
EBITDA
N/C
N/C
-336 033 €
Net margin
N/C
N/C
-23.9%
Revenue and income statement
In 2024, BRASSERIE DUBILLOT generates positive net income of 58 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
58 134 €
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 432%. 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 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
431.587%
Financial autonomy (2024)
?
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
12.9%
Asset age ratio (2024)
?
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
2021
2023
2024
Debt ratio
-63559.322
346.12
431.587
Financial autonomy
-0.073
14.071
12.9
Repayment capacity
-5.119
None
None
Cash flow / Revenue
-15.9%
None%
None%
Sector positioning
Debt ratio
431.592024
2021
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average+50 pts over 3 years
In 2024, the debt ratio of BRASSERIE DUBILLOT (431.59) 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
12.9%2024
2021
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Average+8 pts over 3 years
In 2024, the financial autonomy of BRASSERIE DUBILLOT (12.9%) 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
-5.12 years2021
2021
Q1: 0.0 years
Med: 0.73 years
Q3: 3.07 years
Excellent
In 2021, the repayment capacity of BRASSERIE DUBILLOT (-5.12) 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 184.16. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
184.162
Liquidity indicators evolution BRASSERIE DUBILLOT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2023
2024
Liquidity ratio
54.136
111.199
184.162
Interest coverage
-3.087
None
None
Sector positioning
Liquidity ratio
184.162024
2021
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Good+37 pts over 3 years
In 2024, the liquidity ratio of BRASSERIE DUBILLOT (184.16) 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
-3.09x2021
2021
Q1: 0.0x
Med: 0.46x
Q3: 3.34x
Average
In 2021, the interest coverage of BRASSERIE DUBILLOT (-3.1x) 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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1288 days. Excellent situation: suppliers finance 1275 days of the operating cycle (retail model).
Operating WCR (2024)
?
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 (2024)
?
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
13 j
Supplier credit (2024)
?
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
1288 j
Inventory turnover (2024)
?
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 DUBILLOT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2023
2024
Operating WCR
-834 667 €
0 €
0 €
Inventory turnover (days)
9
0
0
Customer payment term (days)
1
0
13
Supplier payment term (days)
170
0
1288
Positioning of BRASSERIE DUBILLOT in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of BRASSERIE DUBILLOT is estimated at
404 269 €
(range 201 755€ - 915 423€).
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 value2024
698 transactions
201k€404k€915k€
404 269 €Range: 201 755€ - 915 423€
NAF 5 année 2024
Valuation method used
Net Income Multiple
58 134 €
×
7.0x
=404 270 €
Range: 201 756€ - 915 424€
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 698 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 DUBILLOT with other companies in the same sector:
Frequently asked questions about BRASSERIE DUBILLOT
What is the revenue of BRASSERIE DUBILLOT ?
The revenue of BRASSERIE DUBILLOT in 2021 is 2.1 M€.
Is BRASSERIE DUBILLOT profitable?
Yes, BRASSERIE DUBILLOT generated a net profit of 58 k€ in 2024.
Where is the headquarters of BRASSERIE DUBILLOT ?
The headquarters of BRASSERIE DUBILLOT is located in PARIS (75003), in the department Paris.
Where to find the tax return of BRASSERIE DUBILLOT ?
The tax return of BRASSERIE DUBILLOT 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 DUBILLOT operate?
BRASSERIE DUBILLOT 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