Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-06-01 (21 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: MARSEILLE (13006), Bouches-du-Rhone
CHEZ JACKUINOT : revenue, balance sheet and financial ratios
CHEZ JACKUINOT is a French company
founded 21 years ago,
specialized in the sector Restauration traditionnelle.
Based in MARSEILLE (13006),
this company of category PME
shows in 2022 a revenue of 463 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHEZ JACKUINOT (SIREN 454010232)
Indicator
2022
2021
2020
2019
Revenue
463 074 €
323 077 €
330 680 €
428 204 €
Net income
17 262 €
7 646 €
-47 552 €
-666 €
EBITDA
42 199 €
62 407 €
-16 835 €
28 011 €
Net margin
3.7%
2.4%
-14.4%
-0.2%
Revenue and income statement
En 2022, CHEZ JACKUINOT alcanza unos ingresos de 463 k€. Los ingresos crecen positivamente durante 4 años (TCAC: +2.6%). Vs 2021, crecimiento de +43% (323 k€ -> 463 k€). Tras deducir el consumo (240 k€), el margen bruto se sitúa en 223 k€, es decir, una tasa del 48%. El EBITDA alcanza 42 k€, representando el 9.1% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (+43%), el EBITDA varía en -32%, reduciendo el margen en 10.2 puntos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 17 k€, es decir, el 3.7% de los ingresos.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
463 074 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
223 411 €
EBITDA (2022)
?
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
42 199 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 532 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
17 262 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
9.1%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 143%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 20%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 2.0 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 6.2% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
142.537%
Financial autonomy (2022)
?
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
20.194%
Cash flow / Revenue (2022)
?
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
6.25%
Repayment capacity (2022)
?
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
1.995
Asset age ratio (2022)
?
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
2019
2020
2021
2022
Debt ratio
21.068
353.44
227.896
142.537
Financial autonomy
4.977
22.142
20.917
20.194
Repayment capacity
0.7
-2.178
2.711
1.995
Cash flow / Revenue
4.539%
-8.332%
6.407%
6.25%
Sector positioning
Ratio de endeudamiento
142.542022
2020
2021
2022
Q1: 0.42
Med: 45.67
Q3: 157.58
Average
En 2022, el ratio de endeudamiento de CHEZ JACKUINOT (142.54) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
20.19%2022
2020
2021
2022
Q1: 7.88%
Med: 31.38%
Q3: 55.22%
Average
En 2022, el autonomía financiera de CHEZ JACKUINOT (20.2%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
2.0 ans2022
2020
2021
2022
Q1: -0.57 ans
Med: 0.5 ans
Q3: 3.45 ans
Average+38 pts over 3 years
En 2022, el capacidad de reembolso de CHEZ JACKUINOT (2.0 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 135.92. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 3.6x. Los gastos financieros están adecuadamente cubiertos por las operaciones.
Liquidity ratio (2022)
?
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
135.917
Interest coverage (2022)
?
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
3.59
Liquidity indicators evolution CHEZ JACKUINOT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
Liquidity ratio
115.742
122.375
129.154
135.917
Interest coverage
3.249
-3.457
0.873
3.59
Sector positioning
Ratio de liquidez
135.922022
2020
2021
2022
Q1: 69.17
Med: 146.22
Q3: 272.06
Average+6 pts over 3 years
En 2022, el ratio de liquidez de CHEZ JACKUINOT (135.92) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
3.59x2022
2020
2021
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Bueno+46 pts over 3 years
En 2022, el cobertura de intereses de CHEZ JACKUINOT (3.6x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
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: 0 días. Plazo proveedores: 117 días. Excelente situación: los proveedores financian 117 días del ciclo operativo. La rotación de existencias es de 36 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 50 días de ingresos. En 2019-2022, el FM aumentó en +214%.
Operating WCR (2022)
?
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
64 613 €
Customer credit (2022)
?
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 (2022)
?
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
117 j
Inventory turnover (2022)
?
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
36 j
WCR in days of revenue (2022)
?
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
50 j
WCR and payment terms evolution CHEZ JACKUINOT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
Operating WCR
20 554 €
17 847 €
33 468 €
64 613 €
Inventory turnover (days)
59
59
61
36
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
174
157
173
117
Positioning of CHEZ JACKUINOT in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 833 transactions of similar company sales
in 2022,
the value of CHEZ JACKUINOT is estimated at
234 139 €
(range 131 883€ - 406 950€).
With an EBITDA of 42 199€, the sector multiple of 4.1x is applied.
The price/revenue ratio is 0.96x
(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 value2022
833 transactions
131k€234k€406k€
234 139 €Range: 131 883€ - 406 950€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
42 199 €×4.1x
Estimation172 103 €
96 206€ - 295 368€
Revenue Multiple30%
463 074 €×0.96x
Estimation442 848 €
252 866€ - 765 380€
Net Income Multiple20%
17 262 €×4.4x
Estimation76 165 €
39 604€ - 148 263€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 833 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 CHEZ JACKUINOT with other companies in the same sector:
Yes, CHEZ JACKUINOT generated a net profit of 17 k€ in 2022.
Where is the headquarters of CHEZ JACKUINOT ?
The headquarters of CHEZ JACKUINOT is located in MARSEILLE (13006), in the department Bouches-du-Rhone.
Where to find the tax return of CHEZ JACKUINOT ?
The tax return of CHEZ JACKUINOT 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 CHEZ JACKUINOT operate?
CHEZ JACKUINOT 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