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.
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...
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
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
Solvency indicators evolution BRASSERIE LE VICTOR HUGO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2019
2020
2021
2022
2023
2024
Debt ratio
7.023
73.987
35.753
120.225
116.139
14.505
5.868
0.0
0.0
Financial autonomy
83.842
43.847
62.938
39.259
44.223
70.729
68.11
80.08
80.983
Repayment capacity
0.41
3.19
0.848
3.191
3.833
0.32
0.087
0.0
0.0
Cash flow / Revenue
10.054%
10.858%
22.87%
23.082%
16.603%
30.23%
21.79%
18.828%
22.116%
Sector positioning
Ratio de endeudamiento
0.02024
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 ans2024
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2019
2020
2021
2022
2023
2024
Liquidity ratio
110.348
216.74
391.615
435.973
1276.634
325.192
160.418
179.01
280.796
Interest coverage
0.071
1.978
0.831
0.611
3.163
0.942
0.738
0.052
0.0
Sector positioning
Ratio de liquidez
280.82024
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
0.0x2024
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2019
2020
2021
2022
2023
2024
Operating WCR
-42 167 €
-17 100 €
-114 331 €
-67 877 €
115 246 €
152 867 €
-64 868 €
19 415 €
525 623 €
Inventory turnover (days)
3
5
4
7
3
6
3
4
4
Customer payment term (days)
0
0
0
0
1
0
0
0
1
Supplier payment term (days)
9
51
41
70
7
60
49
27
40
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 value2024
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 Multiple50%
763 031 €×5.4x
Estimation4 118 710 €
2 028 988€ - 8 098 733€
Revenue Multiple30%
2 674 653 €×0.57x
Estimation1 524 108 €
885 382€ - 2 244 107€
Net Income Multiple20%
551 583 €×7.0x
Estimation3 835 765 €
1 914 286€ - 8 685 663€
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 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.
Item evolution
Rotate your phone to landscape mode to view the chart