Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-11-26 (21 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: FONTCOUVERTE-LA-TOUSSUIRE (73300), Savoie
CHALET LE FOEHN : revenue, balance sheet and financial ratios
CHALET LE FOEHN is a French company
founded 21 years ago,
specialized in the sector Restauration traditionnelle.
Based in FONTCOUVERTE-LA-TOUSSUIRE (73300),
this company of category PME
shows in 2025 a revenue of 411 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHALET LE FOEHN (SIREN 479637068)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
410 922 €
314 410 €
287 096 €
375 463 €
N/C
231 000 €
231 922 €
172 047 €
98 711 €
56 623 €
Net income
79 737 €
43 681 €
45 400 €
120 623 €
0 €
24 904 €
27 134 €
12 794 €
0 €
0 €
EBITDA
115 003 €
66 113 €
59 298 €
131 116 €
3 478 €
30 057 €
29 958 €
34 003 €
-18 387 €
-2 784 €
Net margin
19.4%
13.9%
15.8%
32.1%
N/C
10.8%
11.7%
7.4%
0.0%
0.0%
Revenue and income statement
In 2025, CHALET LE FOEHN achieves revenue of 411 k€. Over the period 2016-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +24.6%. Vs 2024, growth of +31% (314 k€ -> 411 k€). After deducting consumption (78 k€), gross margin stands at 332 k€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 115 k€, representing 28.0% of revenue. Positive scissor effect: EBITDA margin improves by +7.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 80 k€, i.e. 19.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
410 922 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
332 494 €
EBITDA (2025)
?
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
115 003 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
104 179 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
79 737 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
28.0%
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 16%. 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 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 23.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
15.999%
Financial autonomy (2025)
?
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
11.659%
Cash flow / Revenue (2025)
?
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
23.364%
Repayment capacity (2025)
?
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
0.428
Asset age ratio (2025)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
2104.082
2109.164
818.539
468.726
386.758
692.368
128.692
112.193
24.737
15.999
Financial autonomy
94.178
92.593
84.865
78.119
77.619
85.262
54.111
49.819
14.137
11.659
Repayment capacity
0.328
0.083
0.006
0.275
0.224
1.159
0.02
0.954
0.736
0.428
Cash flow / Revenue
3.322%
0.974%
8.09%
13.257%
12.566%
None%
32.707%
18.243%
19.654%
23.364%
Sector positioning
Debt ratio
16.02025
2023
2024
2025
Q1: 3.47
Med: 26.36
Q3: 95.24
Good-32 pts over 3 years
In 2025, the debt ratio of CHALET LE FOEHN (16.00) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
11.66%2025
2023
2024
2025
Q1: 11.54%
Med: 38.81%
Q3: 63.35%
Average-46 pts over 3 years
In 2025, the financial autonomy of CHALET LE FOEHN (11.7%) 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
0.43 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.55 years
Q3: 2.33 years
Good-9 pts over 3 years
In 2025, the repayment capacity of CHALET LE FOEHN (0.43) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 130.80. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 2.2x. Financial charges are adequately covered by operations.
Liquidity ratio (2025)
?
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
130.801
Interest coverage (2025)
?
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
2.181
Liquidity indicators evolution CHALET LE FOEHN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
6.707
7.488
17.449
18.491
22.43
21.848
76.564
29.109
35.713
130.801
Interest coverage
-3.376
-0.06
0.0
1.001
0.349
2.559
0.056
1.594
4.098
2.181
Sector positioning
Liquidity ratio
130.82025
2023
2024
2025
Q1: 77.62
Med: 152.17
Q3: 276.98
Average+18 pts over 3 years
In 2025, the liquidity ratio of CHALET LE FOEHN (130.80) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
2.18x2025
2023
2024
2025
Q1: 0.0x
Med: 0.76x
Q3: 4.88x
Good
In 2025, the interest coverage of CHALET LE FOEHN (2.2x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 9 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-39 days): operations structurally generate cash. Over 2016-2025, WCR increased by +73%, requiring additional financing.
Operating WCR (2025)
?
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
-44 182 €
Customer credit (2025)
?
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 (2025)
?
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
9 j
Inventory turnover (2025)
?
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
3 j
WCR in days of revenue (2025)
?
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
-39 j
WCR and payment terms evolution CHALET LE FOEHN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-165 157 €
-170 196 €
-172 782 €
-155 244 €
-156 667 €
0 €
-168 538 €
-122 762 €
-90 937 €
-44 182 €
Inventory turnover (days)
5
6
4
3
5
0
3
1
4
3
Customer payment term (days)
0
0
0
0
0
0
0
0
0
1
Supplier payment term (days)
16
26
23
31
12
37
18
20
11
9
Positioning of CHALET LE FOEHN in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 557 transactions of similar company sales
in 2025,
the value of CHALET LE FOEHN is estimated at
460 237 €
(range 255 758€ - 890 556€).
With an EBITDA of 115 003€, the sector multiple of 5.3x is applied.
The price/revenue ratio is 0.55x
(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 value2025
557 transactions
255k€460k€890k€
460 237 €Range: 255 758€ - 890 556€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
115 003 €×5.3x
Estimation603 910 €
324 648€ - 1 168 525€
Revenue Multiple30%
410 922 €×0.55x
Estimation227 322 €
141 590€ - 340 885€
Net Income Multiple20%
79 737 €×5.6x
Estimation450 428 €
254 789€ - 1 020 144€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 557 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 CHALET LE FOEHN with other companies in the same sector:
Yes, CHALET LE FOEHN generated a net profit of 80 k€ in 2025.
Where is the headquarters of CHALET LE FOEHN ?
The headquarters of CHALET LE FOEHN is located in FONTCOUVERTE-LA-TOUSSUIRE (73300), in the department Savoie.
Where to find the tax return of CHALET LE FOEHN ?
The tax return of CHALET LE FOEHN 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 CHALET LE FOEHN operate?
CHALET LE FOEHN 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