Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-05-23 (12 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: CABRIES (13480), Bouches-du-Rhone
BRASSERIE LE 3G : revenue, balance sheet and financial ratios
BRASSERIE LE 3G is a French company
founded 12 years ago,
specialized in the sector Restauration de type rapide.
Based in CABRIES (13480),
this company of category PME
shows in 2018 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BRASSERIE LE 3G (SIREN 793875543)
Indicator
2024
2023
2018
2017
2016
2015
Revenue
N/C
N/C
1 102 151 €
956 999 €
808 348 €
716 986 €
Net income
69 380 €
80 925 €
10 827 €
12 409 €
33 910 €
47 202 €
EBITDA
N/C
N/C
50 199 €
60 739 €
70 234 €
112 912 €
Net margin
N/C
N/C
1.0%
1.3%
4.2%
6.6%
Revenue and income statement
In 2024, BRASSERIE LE 3G generates positive net income of 69 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 47 k€ -> 69 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
69 380 €
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 18%. 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 56%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
18.446%
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
56.081%
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
2015
2016
2017
2018
2023
2024
Debt ratio
792.43
905.154
538.388
318.758
73.987
18.446
Financial autonomy
9.131
8.224
11.465
16.77
27.875
56.081
Repayment capacity
4.961
6.217
6.079
4.85
None
None
Cash flow / Revenue
11.113%
6.992%
4.73%
3.693%
None%
None%
Sector positioning
Debt ratio
18.452024
2018
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average-24 pts over 3 years
In 2024, the debt ratio of BRASSERIE LE 3G (18.45) 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
56.08%2024
2018
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Excellent+36 pts over 3 years
In 2024, the financial autonomy of BRASSERIE LE 3G (56.1%) 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
4.85 years2018
2018
Q1: 0.0 years
Med: 0.04 years
Q3: 2.01 years
Average
In 2018, the repayment capacity of BRASSERIE LE 3G (4.85) 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 160.42. 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
160.424
Liquidity indicators evolution BRASSERIE LE 3G
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2023
2024
Liquidity ratio
173.337
168.449
97.568
59.155
86.339
160.424
Interest coverage
11.904
12.363
11.614
10.689
None
None
Sector positioning
Liquidity ratio
160.422024
2018
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Good+31 pts over 3 years
In 2024, the liquidity ratio of BRASSERIE LE 3G (160.42) 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
10.69x2018
2018
Q1: 0.0x
Med: 0.13x
Q3: 3.79x
Excellent
In 2018, the interest coverage of BRASSERIE LE 3G (10.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 (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
0 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
0 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 LE 3G
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2023
2024
Operating WCR
7 392 €
-27 201 €
9 647 €
17 844 €
0 €
0 €
Inventory turnover (days)
6
5
5
3
0
0
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
45
18
37
34
0
0
Positioning of BRASSERIE LE 3G in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of BRASSERIE LE 3G is estimated at
482 475 €
(range 240 785€ - 1 092 512€).
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
240k€482k€1092k€
482 475 €Range: 240 785€ - 1 092 512€
NAF 5 année 2024
Valuation method used
Net Income Multiple
69 380 €
×
7.0x
=482 476 €
Range: 240 785€ - 1 092 512€
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 de type rapide)
Compare BRASSERIE LE 3G with other companies in the same sector:
Yes, BRASSERIE LE 3G generated a net profit of 69 k€ in 2024.
Where is the headquarters of BRASSERIE LE 3G ?
The headquarters of BRASSERIE LE 3G is located in CABRIES (13480), in the department Bouches-du-Rhone.
Where to find the tax return of BRASSERIE LE 3G ?
The tax return of BRASSERIE LE 3G 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 LE 3G operate?
BRASSERIE LE 3G 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