Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-02-16 (15 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: VALBONNE (06560), Alpes-Maritimes
FRAGRANCE CULINAIRE : revenue, balance sheet and financial ratios
FRAGRANCE CULINAIRE is a French company
founded 15 years ago,
specialized in the sector Restauration traditionnelle.
Based in VALBONNE (06560),
this company of category PME
shows in 2017 a revenue of 595 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRAGRANCE CULINAIRE (SIREN 530460740)
Indicator
2024
2023
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
595 202 €
419 930 €
Net income
54 319 €
9 902 €
-99 448 €
64 858 €
57 662 €
20 798 €
10 706 €
EBITDA
N/C
N/C
N/C
N/C
N/C
16 974 €
9 462 €
Net margin
N/C
N/C
N/C
N/C
N/C
3.5%
2.5%
Revenue and income statement
In 2024, FRAGRANCE CULINAIRE generates positive net income of 54 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 11 k€ -> 54 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
54 319 €
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 437%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
437.411%
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
12.993%
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
2016
2017
2018
2019
2020
2023
2024
Debt ratio
33.841
69.465
15.143
22.319
277.822
1105.958
437.411
Financial autonomy
47.588
38.46
57.85
59.746
21.491
6.332
12.993
Repayment capacity
2.568
2.916
None
None
None
None
None
Cash flow / Revenue
1.942%
2.513%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
437.412024
2020
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average
In 2024, the debt ratio of FRAGRANCE CULINAIRE (437.41) 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
12.99%2024
2020
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Average-6 pts over 3 years
In 2024, the financial autonomy of FRAGRANCE CULINAIRE (13.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 140.34. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2023
2024
Liquidity ratio
122.727
153.768
188.96
248.0
420.322
166.82
140.344
Interest coverage
6.288
3.564
None
None
None
None
None
Sector positioning
Liquidity ratio
140.342024
2020
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Good-23 pts over 3 years
In 2024, the liquidity ratio of FRAGRANCE CULINAIRE (140.34) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution FRAGRANCE CULINAIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2023
2024
Operating WCR
-3 410 €
10 136 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
2
2
0
0
0
0
0
Customer payment term (days)
16
19
350
0
0
0
0
Supplier payment term (days)
18
11
46
0
0
0
0
Positioning of FRAGRANCE CULINAIRE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of FRAGRANCE CULINAIRE is estimated at
377 739 €
(range 188 515€ - 855 349€).
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
188k€377k€855k€
377 739 €Range: 188 515€ - 855 349€
NAF 5 année 2024
Valuation method used
Net Income Multiple
54 319 €
×
7.0x
=377 740 €
Range: 188 516€ - 855 350€
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 FRAGRANCE CULINAIRE with other companies in the same sector:
Frequently asked questions about FRAGRANCE CULINAIRE
What is the revenue of FRAGRANCE CULINAIRE ?
The revenue of FRAGRANCE CULINAIRE in 2017 is 595 k€.
Is FRAGRANCE CULINAIRE profitable?
Yes, FRAGRANCE CULINAIRE generated a net profit of 54 k€ in 2024.
Where is the headquarters of FRAGRANCE CULINAIRE ?
The headquarters of FRAGRANCE CULINAIRE is located in VALBONNE (06560), in the department Alpes-Maritimes.
Where to find the tax return of FRAGRANCE CULINAIRE ?
The tax return of FRAGRANCE CULINAIRE 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 FRAGRANCE CULINAIRE operate?
FRAGRANCE CULINAIRE 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