Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1983-07-01 (42 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: LA BALME-DE-SILLINGY (74330), Haute-Savoie
DOMAINE DE LA CAILLE : revenue, balance sheet and financial ratios
DOMAINE DE LA CAILLE is a French company
founded 42 years ago,
specialized in the sector Restauration traditionnelle.
Based in LA BALME-DE-SILLINGY (74330),
this company of category PME
shows in 2024 a revenue of 291 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DOMAINE DE LA CAILLE (SIREN 327804878)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
290 548 €
375 807 €
389 050 €
378 980 €
360 855 €
442 004 €
423 622 €
463 917 €
459 172 €
Net income
-30 865 €
-18 376 €
73 461 €
169 455 €
34 659 €
-49 972 €
-66 111 €
-46 504 €
-40 281 €
EBITDA
-10 418 €
-44 006 €
97 570 €
193 227 €
71 385 €
4 805 €
3 098 €
18 286 €
35 665 €
Net margin
-10.6%
-4.9%
18.9%
44.7%
9.6%
-11.3%
-15.6%
-10.0%
-8.8%
Revenue and income statement
In 2024, DOMAINE DE LA CAILLE achieves revenue of 291 k€. Revenue is declining over the period 2016-2024 (CAGR: -5.6%). Significant drop of -23% vs 2023. After deducting consumption (12 k€), gross margin stands at 279 k€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -10 k€, representing -3.6% of revenue. Positive scissor effect: EBITDA margin improves by +8.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -31 k€ (-10.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
290 548 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
278 988 €
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
-10 418 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-17 724 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-30 865 €
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
-3.6%
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 1%. 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 76%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.533%
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
76.06%
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
-2.321%
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
-0.236
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution DOMAINE DE LA CAILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
23.001
22.858
35.602
114.904
75.373
26.847
0.458
0.919
0.533
Financial autonomy
59.819
58.604
49.427
30.029
38.508
69.319
88.868
74.835
76.06
Repayment capacity
1.548
2.327
10.229
-193.822
1.106
0.371
0.016
-0.072
-0.236
Cash flow / Revenue
7.519%
3.493%
0.671%
-0.094%
18.678%
43.038%
24.869%
-11.237%
-2.321%
Sector positioning
Debt ratio
0.532024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Good
In 2024, the debt ratio of DOMAINE DE LA CAILLE (0.53) 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
76.06%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Excellent
In 2024, the financial autonomy of DOMAINE DE LA CAILLE (76.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-0.24 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.55 years
Q3: 2.88 years
Excellent-14 pts over 3 years
In 2024, the repayment capacity of DOMAINE DE LA CAILLE (-0.24) 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 302.24. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
302.238
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
-0.653
Liquidity indicators evolution DOMAINE DE LA CAILLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
64.445
67.836
69.569
133.988
165.232
548.34
556.813
279.666
302.238
Interest coverage
4.582
3.752
11.491
14.339
0.073
0.021
0.046
-0.141
-0.653
Sector positioning
Liquidity ratio
302.242024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Excellent
In 2024, the liquidity ratio of DOMAINE DE LA CAILLE (302.24) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-0.65x2024
2022
2023
2024
Q1: 0.0x
Med: 0.65x
Q3: 5.46x
Average-15 pts over 3 years
In 2024, the interest coverage of DOMAINE DE LA CAILLE (-0.7x) 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: 31 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 116 days. Excellent situation: suppliers finance 85 days of the operating cycle (retail model). Overall, WCR represents 61 days of revenue, i.e. 49 k€ to permanently finance. Over 2016-2024, WCR increased by +91%, 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
49 472 €
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
31 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
116 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
0 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
61 j
WCR and payment terms evolution DOMAINE DE LA CAILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
25 925 €
22 922 €
32 064 €
23 789 €
32 408 €
31 482 €
15 636 €
22 131 €
49 472 €
Inventory turnover (days)
9
13
13
15
11
14
11
1
0
Customer payment term (days)
18
10
12
13
7
6
3
6
31
Supplier payment term (days)
78
68
59
63
107
50
34
91
116
Positioning of DOMAINE DE LA CAILLE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of DOMAINE DE LA CAILLE is estimated at
165 564 €
(range 96 179€ - 243 777€).
The price/revenue ratio is 0.57x
(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 value2024
698 transactions
96k€165k€243k€
165 564 €Range: 96 179€ - 243 777€
NAF 5 année 2024
Valuation method used
Revenue Multiple
290 548 €
×
0.57x
=165 564 €
Range: 96 179€ - 243 778€
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 698 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 DOMAINE DE LA CAILLE with other companies in the same sector:
Frequently asked questions about DOMAINE DE LA CAILLE
What is the revenue of DOMAINE DE LA CAILLE ?
The revenue of DOMAINE DE LA CAILLE in 2024 is 291 k€.
Is DOMAINE DE LA CAILLE profitable?
DOMAINE DE LA CAILLE recorded a net loss in 2024.
Where is the headquarters of DOMAINE DE LA CAILLE ?
The headquarters of DOMAINE DE LA CAILLE is located in LA BALME-DE-SILLINGY (74330), in the department Haute-Savoie.
Where to find the tax return of DOMAINE DE LA CAILLE ?
The tax return of DOMAINE DE LA CAILLE 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 DOMAINE DE LA CAILLE operate?
DOMAINE DE LA CAILLE 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