BRASSERIE LE VICTOR HUGO : revenue, balance sheet and financial ratios

BRASSERIE LE VICTOR HUGO is a French company founded 28 years ago, specialized in the sector Restauration traditionnelle. Based in LYON (69002), this company of category PME shows in 2024 a revenue of 2.7 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - BRASSERIE LE VICTOR HUGO (SIREN 418172763)
Indicator 2024 2023 2022 2021 2020 2019 2019 2018 2016
Revenue 2 674 653 € 2 685 406 € 2 768 582 € 1 671 411 € 1 436 984 € 1 237 509 € 2 195 721 € 1 533 670 € 1 000 159 €
Net income 551 583 € 464 976 € 564 120 € 582 224 € 197 958 € 267 429 € 469 885 € 128 949 € 61 514 €
EBITDA 763 031 € 644 024 € 793 519 € 790 307 € 318 816 € 394 505 € 690 869 € 194 923 € 114 708 €
Net margin 20.6% 17.3% 20.4% 34.8% 13.8% 21.6% 21.4% 8.4% 6.2%

Revenue and income statement

En 2024, BRASSERIE LE VICTOR HUGO alcanza unos ingresos de 2.7 M€. En el período 2016-2024, la empresa muestra un fuerte crecimiento con una TCAC de +13.1%. Ligera caída de -0% vs 2023. Tras deducir el consumo (667 k€), el margen bruto se sitúa en 2.0 M€, es decir, una tasa del 75%. El EBITDA alcanza 763 k€, representando el 28.5% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +4.5 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 552 k€, es decir, el 20.6% de los ingresos.

Revenue (2024) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

2 674 653 €

Gross margin (2024) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

2 008 071 €

EBITDA (2024) ?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity

763 031 €

EBIT (2024) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

726 142 €

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

551 583 €

EBITDA margin (2024) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

28.5%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 0%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 81%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. El flujo de caja representa el 22.1% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.

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

0.0%

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

80.983%

Cash flow / Revenue (2024) ?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates

22.116%

Repayment capacity (2024) ?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent
3-5 years : Fair
> 5 years : Warning

0.0

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

23.9%

Solvency indicators evolution
BRASSERIE LE VICTOR HUGO

Sector positioning

Ratio de endeudamiento
0.0 2024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Excelente

En 2024, el ratio de endeudamiento de BRASSERIE LE VICTOR HUGO (0.00) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio bajo indica una estructura financiera sólida con poca dependencia de los acreedores.

Autonomía financiera
80.98% 2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Excelente

En 2024, el autonomía financiera de BRASSERIE LE VICTOR HUGO (81.0%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.

Capacidad de reembolso
0.0 ans 2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.55 ans
Q3: 2.88 ans
Excelente -15 pts over 3 years

En 2024, el capacidad de reembolso de BRASSERIE LE VICTOR HUGO (0.0 an) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una capacidad corta refleja deuda controlada y buena generación de efectivo.

Liquidity ratios

El ratio de liquidez se sitúa en 280.80. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.

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

280.796

Interest coverage (2024) ?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable
1.5-3 : Acceptable
< 1.5 : Risk

0.0

Liquidity indicators evolution
BRASSERIE LE VICTOR HUGO

Sector positioning

Ratio de liquidez
280.8 2024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Excelente +22 pts over 3 years

En 2024, el ratio de liquidez de BRASSERIE LE VICTOR HUGO (280.80) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.

Cobertura de intereses
0.0x 2024
2022
2023
2024
Q1: 0.0x
Med: 0.65x
Q3: 5.46x
Average -27 pts over 3 years

En 2024, el cobertura de intereses de BRASSERIE LE VICTOR HUGO (0.0x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.

Working capital requirement (WCR) and payment terms

El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 1 días. Plazo proveedores: 40 días. Excelente situación: los proveedores financian 39 días del ciclo operativo. La rotación de existencias es de 4 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 71 días de ingresos. En 2016-2024, el FM aumentó en +1347%.

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

525 623 €

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

1 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

40 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

4 j

WCR in days of revenue (2024) ?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management

71 j

WCR and payment terms evolution
BRASSERIE LE VICTOR HUGO

Positioning of BRASSERIE LE VICTOR HUGO in its sector

Comparison with sector Restauration traditionnelle

Valuation estimate

Based on 698 transactions of similar company sales in 2024, the value of BRASSERIE LE VICTOR HUGO is estimated at 3 283 740 € (range 1 662 965€ - 6 459 730€). With an EBITDA of 763 031€, the sector multiple of 5.4x is applied. The price/revenue ratio is 0.57x (in line with sector norms). 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 value 2024
698 transactions
1662k€ 3283k€ 6459k€
3 283 740 € Range: 1 662 965€ - 6 459 730€
NAF 5 année 2024

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
763 031 € × 5.4x
Estimation 4 118 710 €
2 028 988€ - 8 098 733€
Revenue Multiple 30%
2 674 653 € × 0.57x
Estimation 1 524 108 €
885 382€ - 2 244 107€
Net Income Multiple 20%
551 583 € × 7.0x
Estimation 3 835 765 €
1 914 286€ - 8 685 663€

Valuation evolution

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 LE VICTOR HUGO with other companies in the same sector:

Frequently asked questions about BRASSERIE LE VICTOR HUGO

What is the revenue of BRASSERIE LE VICTOR HUGO ?

The revenue of BRASSERIE LE VICTOR HUGO in 2024 is 2.7 M€.

Is BRASSERIE LE VICTOR HUGO profitable?

Yes, BRASSERIE LE VICTOR HUGO generated a net profit of 552 k€ in 2024.

Where is the headquarters of BRASSERIE LE VICTOR HUGO ?

The headquarters of BRASSERIE LE VICTOR HUGO is located in LYON (69002), in the department Rhone.

Where to find the tax return of BRASSERIE LE VICTOR HUGO ?

The tax return of BRASSERIE LE VICTOR HUGO 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 VICTOR HUGO operate?

BRASSERIE LE VICTOR HUGO operates in the sector Restauration traditionnelle (NAF code 56.10A). See the 'Sector positioning' section above to compare the company with its competitors.