Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-02-27 (12 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: CHATEAU-THIERRY (02400), Aisne
DELICE D'ASIE : revenue, balance sheet and financial ratios
DELICE D'ASIE is a French company
founded 12 years ago,
specialized in the sector Restauration traditionnelle.
Based in CHATEAU-THIERRY (02400),
this company of category PME
shows in 2023 a revenue of 594 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DELICE D'ASIE (SIREN 801054065)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
593 978 €
516 473 €
252 452 €
218 575 €
425 849 €
396 934 €
356 126 €
346 796 €
491 826 €
Net income
71 361 €
54 908 €
51 094 €
-15 405 €
15 253 €
31 072 €
-27 474 €
10 499 €
-7 696 €
EBITDA
97 130 €
84 645 €
56 088 €
-543 €
58 729 €
41 511 €
5 522 €
32 736 €
21 561 €
Net margin
12.0%
10.6%
20.2%
-7.0%
3.6%
7.8%
-7.7%
3.0%
-1.6%
Revenue and income statement
In 2023, DELICE D'ASIE achieves revenue of 594 k€. Revenue is growing positively over 9 years (CAGR: +2.4%). Vs 2022, growth of +15% (516 k€ -> 594 k€). After deducting consumption (278 k€), gross margin stands at 316 k€, i.e. a rate of 53%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 97 k€, representing 16.4% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 71 k€, i.e. 12.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
593 978 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
316 351 €
EBITDA (2023)
?
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
97 130 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
92 168 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
71 361 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
16.4%
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 9%. 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 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 14.0% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
9.293%
Financial autonomy (2023)
?
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
4.473%
Cash flow / Revenue (2023)
?
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
13.978%
Repayment capacity (2023)
?
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 (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
89606.908
2174.199
-1245.453
1247.424
636.33
1192.259
223.458
100.774
9.293
Financial autonomy
86.067
82.796
85.986
73.16
69.904
79.196
56.727
42.907
4.473
Repayment capacity
9.449
3.583
-24.698
2.102
1.25
58.598
0.514
0.061
0.0
Cash flow / Revenue
3.221%
9.829%
-1.067%
7.976%
13.761%
0.425%
23.573%
18.297%
13.978%
Sector positioning
Debt ratio
9.292023
2021
2022
2023
Q1: 0.2
Med: 35.0
Q3: 128.41
Good-44 pts over 3 years
In 2023, the debt ratio of DELICE D'ASIE (9.29) 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
4.47%2023
2021
2022
2023
Q1: 5.35%
Med: 29.08%
Q3: 53.84%
Average-50 pts over 3 years
In 2023, the financial autonomy of DELICE D'ASIE (4.5%) 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
0.0 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.57 years
Q3: 3.01 years
Excellent-18 pts over 3 years
In 2023, the repayment capacity of DELICE D'ASIE (0.00) 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 236.08. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2023)
?
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
236.077
Interest coverage (2023)
?
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
0.1
Liquidity indicators evolution DELICE D'ASIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
38.922
28.574
21.515
23.664
40.784
19.503
46.694
69.857
236.077
Interest coverage
26.056
11.568
55.36
5.562
5.324
-420.074
1.111
1.581
0.1
Sector positioning
Liquidity ratio
236.082023
2021
2022
2023
Q1: 66.83
Med: 137.52
Q3: 259.63
Good+46 pts over 3 years
In 2023, the liquidity ratio of DELICE D'ASIE (236.08) 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
0.1x2023
2021
2022
2023
Q1: 0.0x
Med: 0.54x
Q3: 4.44x
Average-26 pts over 3 years
In 2023, the interest coverage of DELICE D'ASIE (0.1x) 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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. Favorable situation: supplier credit is longer than customer credit by 20 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-116 days): operations structurally generate cash. Notable WCR improvement over the period (-24%), freeing up cash.
Operating WCR (2023)
?
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
-191 641 €
Customer credit (2023)
?
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
7 j
Supplier credit (2023)
?
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
27 j
Inventory turnover (2023)
?
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
1 j
WCR in days of revenue (2023)
?
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
-116 j
WCR and payment terms evolution DELICE D'ASIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-154 886 €
-117 588 €
-139 014 €
-146 258 €
-156 559 €
-133 606 €
-152 602 €
-144 752 €
-191 641 €
Inventory turnover (days)
0
6
6
3
5
9
8
4
1
Customer payment term (days)
0
8
10
8
3
0
3
4
7
Supplier payment term (days)
4
6
20
5
19
11
15
6
27
Positioning of DELICE D'ASIE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of DELICE D'ASIE is estimated at
519 286 €
(range 277 508€ - 1 034 765€).
With an EBITDA of 97 130€, the sector multiple of 6.3x is applied.
The price/revenue ratio is 0.66x
(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 value2023
689 transactions
277k€519k€1034k€
519 286 €Range: 277 508€ - 1 034 765€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
97 130 €×6.3x
Estimation611 111 €
329 514€ - 1 273 845€
Revenue Multiple30%
593 978 €×0.66x
Estimation390 190 €
229 350€ - 553 751€
Net Income Multiple20%
71 361 €×6.8x
Estimation483 369 €
219 734€ - 1 158 589€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 689 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 DELICE D'ASIE with other companies in the same sector:
Yes, DELICE D'ASIE generated a net profit of 71 k€ in 2023.
Where is the headquarters of DELICE D'ASIE ?
The headquarters of DELICE D'ASIE is located in CHATEAU-THIERRY (02400), in the department Aisne.
Where to find the tax return of DELICE D'ASIE ?
The tax return of DELICE D'ASIE 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 DELICE D'ASIE operate?
DELICE D'ASIE 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