Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: CharcuterieLocation: DIEPPE (76200), Seine-Maritime
CHARCUTERIE BEGUET : revenue, balance sheet and financial ratios
CHARCUTERIE BEGUET is a French company
founded 69 years ago,
specialized in the sector Charcuterie.
Based in DIEPPE (76200),
this company of category PME
shows in 2024 a revenue of 884 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHARCUTERIE BEGUET (SIREN 572072700)
Indicator
2024
2023
2022
2019
2018
2017
Revenue
883 763 €
932 615 €
862 008 €
718 924 €
782 814 €
779 570 €
Net income
68 702 €
63 750 €
34 260 €
4 326 €
45 741 €
45 744 €
EBITDA
107 503 €
109 258 €
70 291 €
25 294 €
54 773 €
62 901 €
Net margin
7.8%
6.8%
4.0%
0.6%
5.8%
5.9%
Revenue and income statement
In 2024, CHARCUTERIE BEGUET achieves revenue of 884 k€. Revenue is growing positively over 6 years (CAGR: +1.8%). Slight decline of -5% vs 2023. After deducting consumption (387 k€), gross margin stands at 496 k€, i.e. a rate of 56%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 108 k€, representing 12.2% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 69 k€, i.e. 7.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
883 763 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
496 432 €
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
107 503 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
88 880 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
68 702 €
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
12.1%
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 39%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 64%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
38.981%
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
63.804%
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
9.781%
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
1.509
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
2017
2018
2019
2022
2023
2024
Debt ratio
8.504
4.589
180.267
147.805
76.761
38.981
Financial autonomy
75.578
73.861
31.663
34.399
48.392
63.804
Repayment capacity
0.392
0.223
13.889
5.12
2.284
1.509
Cash flow / Revenue
6.58%
5.692%
3.268%
6.793%
9.531%
9.781%
Sector positioning
Debt ratio
38.982024
2022
2023
2024
Q1: 6.71
Med: 31.46
Q3: 93.88
Average-22 pts over 3 years
In 2024, the debt ratio of CHARCUTERIE BEGUET (38.98) 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
63.8%2024
2022
2023
2024
Q1: 26.1%
Med: 49.91%
Q3: 67.19%
Good+32 pts over 3 years
In 2024, the financial autonomy of CHARCUTERIE BEGUET (63.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.51 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.82 years
Q3: 1.92 years
Average-9 pts over 3 years
In 2024, the repayment capacity of CHARCUTERIE BEGUET (1.51) 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 297.50. 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 1.1x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
297.499
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
1.131
Liquidity indicators evolution CHARCUTERIE BEGUET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2022
2023
2024
Liquidity ratio
142.804
110.909
114.648
214.774
221.797
297.499
Interest coverage
0.38
0.568
6.745
2.767
1.565
1.131
Sector positioning
Liquidity ratio
297.52024
2022
2023
2024
Q1: 117.24
Med: 194.35
Q3: 308.14
Good+17 pts over 3 years
In 2024, the liquidity ratio of CHARCUTERIE BEGUET (297.50) 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
1.13x2024
2022
2023
2024
Q1: 0.0x
Med: 1.28x
Q3: 6.1x
Average-19 pts over 3 years
In 2024, the interest coverage of CHARCUTERIE BEGUET (1.1x) 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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-3 days): operations structurally generate cash. Over 2017-2024, WCR increased by +42%, requiring additional financing.
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
-6 831 €
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
3 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
11 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
-3 j
WCR and payment terms evolution CHARCUTERIE BEGUET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2022
2023
2024
Operating WCR
-11 787 €
-8 587 €
-21 237 €
-42 428 €
-26 915 €
-6 831 €
Inventory turnover (days)
3
2
3
3
5
4
Customer payment term (days)
0
2
2
0
0
3
Supplier payment term (days)
13
21
0
18
16
11
Positioning of CHARCUTERIE BEGUET in its sector
Comparison with sector Charcuterie
Valuation estimate
Based on 108 transactions of similar company sales
(all years),
the value of CHARCUTERIE BEGUET is estimated at
323 804 €
(range 176 107€ - 725 773€).
With an EBITDA of 107 503€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.26x
(conservative valuation).
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
108 transactions
176k€323k€725k€
323 804 €Range: 176 107€ - 725 773€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
107 503 €×3.6x
Estimation391 524 €
238 075€ - 862 843€
Revenue Multiple30%
883 763 €×0.26x
Estimation227 012 €
119 496€ - 385 809€
Net Income Multiple20%
68 702 €×4.4x
Estimation299 695 €
106 106€ - 893 046€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 (Charcuterie)
Compare CHARCUTERIE BEGUET with other companies in the same sector:
Frequently asked questions about CHARCUTERIE BEGUET
What is the revenue of CHARCUTERIE BEGUET ?
The revenue of CHARCUTERIE BEGUET in 2024 is 884 k€.
Is CHARCUTERIE BEGUET profitable?
Yes, CHARCUTERIE BEGUET generated a net profit of 69 k€ in 2024.
Where is the headquarters of CHARCUTERIE BEGUET ?
The headquarters of CHARCUTERIE BEGUET is located in DIEPPE (76200), in the department Seine-Maritime.
Where to find the tax return of CHARCUTERIE BEGUET ?
The tax return of CHARCUTERIE BEGUET 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 CHARCUTERIE BEGUET operate?
CHARCUTERIE BEGUET operates in the sector Charcuterie (NAF code 10.13B). 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