Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1995-07-07 (30 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: PARIS (75006), Paris
CREPERIE SAINT GERMAIN : revenue, balance sheet and financial ratios
CREPERIE SAINT GERMAIN is a French company
founded 30 years ago,
specialized in the sector Restauration de type rapide.
Based in PARIS (75006),
this company of category PME
shows in 2020 a revenue of 74 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CREPERIE SAINT GERMAIN (SIREN 402107650)
Indicator
2020
2019
2018
2017
2016
Revenue
74 123 €
204 483 €
331 772 €
383 411 €
358 209 €
Net income
-46 324 €
-78 994 €
24 663 €
70 334 €
-9 634 €
EBITDA
-27 644 €
-54 402 €
30 059 €
60 355 €
-17 834 €
Net margin
-62.5%
-38.6%
7.4%
18.3%
-2.7%
Revenue and income statement
In 2020, CREPERIE SAINT GERMAIN achieves revenue of 74 k€. Revenue is declining over the period 2016-2020 (CAGR: -32.6%). Significant drop of -64% vs 2019. After deducting consumption (15 k€), gross margin stands at 60 k€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -28 k€, representing -37.3% of revenue. Warning negative scissor effect: despite revenue change (-64%), EBITDA varies by +49%, reducing margin by 10.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -46 k€ (-62.5% of revenue), which will impact equity.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
74 123 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
59 541 €
EBITDA (2020)
?
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
-27 644 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-44 698 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-46 324 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-28.9%
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 66%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
65.64%
Financial autonomy (2020)
?
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
25.593%
Cash flow / Revenue (2020)
?
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
-41.059%
Repayment capacity (2020)
?
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
-0.025
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CREPERIE SAINT GERMAIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Debt ratio
0.0
0.017
19.144
44.165
65.64
Financial autonomy
None
0.014
11.584
22.798
25.593
Repayment capacity
0.0
0.001
0.026
-0.163
-0.025
Cash flow / Revenue
-0.859%
19.451%
8.576%
-30.498%
-41.059%
Sector positioning
Debt ratio
65.642020
2018
2019
2020
Q1: 0.0
Med: 41.56
Q3: 207.36
Average+13 pts over 3 years
In 2020, the debt ratio of CREPERIE SAINT GERMAIN (65.64) 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
25.59%2020
2018
2019
2020
Q1: 3.86%
Med: 26.45%
Q3: 54.03%
Average+16 pts over 3 years
In 2020, the financial autonomy of CREPERIE SAINT GERMAIN (25.6%) 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
-0.03 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.01 years
Q3: 2.59 years
Excellent-18 pts over 3 years
In 2020, the repayment capacity of CREPERIE SAINT GERMAIN (-0.03) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 15.54. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
15.536
Interest coverage (2020)
?
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 CREPERIE SAINT GERMAIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
1241.603
266.852
74.233
11.026
15.536
Interest coverage
0.0
0.0
2.495
0.0
0.0
Sector positioning
Liquidity ratio
15.542020
2018
2019
2020
Q1: 59.86
Med: 130.4
Q3: 237.25
Average-16 pts over 3 years
In 2020, the liquidity ratio of CREPERIE SAINT GERMAIN (15.54) 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
0.0x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.8x
Average-41 pts over 3 years
In 2020, the interest coverage of CREPERIE SAINT GERMAIN (0.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 163 days. Excellent situation: suppliers finance 163 days of the operating cycle (retail model). Inventory turnover is 19 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-1016 days): operations structurally generate cash. Notable WCR improvement over the period (-1833%), freeing up cash.
Operating WCR (2020)
?
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
-209 214 €
Customer credit (2020)
?
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 (2020)
?
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
163 j
Inventory turnover (2020)
?
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
19 j
WCR in days of revenue (2020)
?
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
-1016 j
WCR and payment terms evolution CREPERIE SAINT GERMAIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
12 072 €
-25 888 €
-146 136 €
-153 330 €
-209 214 €
Inventory turnover (days)
6
2
0
8
19
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
8
21
95
28
163
Positioning of CREPERIE SAINT GERMAIN in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 719 transactions of similar company sales
in 2020,
the value of CREPERIE SAINT GERMAIN is estimated at
46 193 €
(range 29 549€ - 65 592€).
The price/revenue ratio is 0.62x
(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 value2020
719 transactions
29k€46k€65k€
46 193 €Range: 29 549€ - 65 592€
NAF 5 année 2020
Valuation method used
Revenue Multiple
74 123 €
×
0.62x
=46 194 €
Range: 29 550€ - 65 593€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 719 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 de type rapide)
Compare CREPERIE SAINT GERMAIN with other companies in the same sector:
Frequently asked questions about CREPERIE SAINT GERMAIN
What is the revenue of CREPERIE SAINT GERMAIN ?
The revenue of CREPERIE SAINT GERMAIN in 2020 is 74 k€.
Is CREPERIE SAINT GERMAIN profitable?
CREPERIE SAINT GERMAIN recorded a net loss in 2020.
Where is the headquarters of CREPERIE SAINT GERMAIN ?
The headquarters of CREPERIE SAINT GERMAIN is located in PARIS (75006), in the department Paris.
Where to find the tax return of CREPERIE SAINT GERMAIN ?
The tax return of CREPERIE SAINT GERMAIN 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 CREPERIE SAINT GERMAIN operate?
CREPERIE SAINT GERMAIN operates in the sector Restauration de type rapide (NAF code 56.10C). 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