Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-10-01 (6 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: MARCQ-EN-BARŒUL (59700), Nord
FRENCH GOURMET FOOD : revenue, balance sheet and financial ratios
FRENCH GOURMET FOOD is a French company
founded 6 years ago,
specialized in the sector Activités des sièges sociaux.
Based in MARCQ-EN-BARŒUL (59700),
this company of category PME
shows in 2023 a revenue of 21 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRENCH GOURMET FOOD (SIREN 877820746)
Indicator
2023
2022
2021
2019
Revenue
20 562 €
174 161 €
117 565 €
N/C
Net income
-219 382 €
78 602 €
-501 706 €
-6 159 €
EBITDA
-136 673 €
-259 373 €
-287 814 €
-6 159 €
Net margin
-1066.9%
45.1%
-426.7%
N/C
Revenue and income statement
In 2023, FRENCH GOURMET FOOD achieves revenue of 21 k€. Revenue is declining over the period 2021-2023 (CAGR: -58.2%). Significant drop of -88% vs 2022. After deducting consumption (0 €), gross margin stands at 21 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -137 k€, representing -664.7% of revenue. Warning negative scissor effect: despite revenue change (-88%), EBITDA varies by +47%, reducing margin by 515.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -219 k€ (-1066.9% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
20 562 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
20 562 €
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
-136 673 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-159 528 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-219 382 €
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
-664.7%
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 128%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
128.149%
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
42.82%
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
-713.457%
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
-72.404
Solvency indicators evolution FRENCH GOURMET FOOD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
2023
Debt ratio
-1.299
178.971
151.677
128.149
Financial autonomy
-342.109
35.574
39.152
42.82
Repayment capacity
-0.011
-28.919
73.707
-72.404
Cash flow / Revenue
None%
-365.486%
86.864%
-713.457%
Sector positioning
Debt ratio
128.152023
2021
2022
2023
Q1: 0.15
Med: 18.69
Q3: 101.54
Average
In 2023, the debt ratio of FRENCH GOURMET FOOD (128.15) 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
42.82%2023
2021
2022
2023
Q1: 13.72%
Med: 51.34%
Q3: 84.19%
Average+7 pts over 3 years
In 2023, the financial autonomy of FRENCH GOURMET FOOD (42.8%) 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
-72.4 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.83 years
Excellent
In 2023, the repayment capacity of FRENCH GOURMET FOOD (-72.40) 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 246.65. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
246.647
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
-336.295
Liquidity indicators evolution FRENCH GOURMET FOOD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2021
2022
2023
Liquidity ratio
22.848
1333.46
358.25
246.647
Interest coverage
0.0
-106.152
-104.28
-336.295
Sector positioning
Liquidity ratio
246.652023
2021
2022
2023
Q1: 110.3
Med: 414.17
Q3: 1926.34
Average-38 pts over 3 years
In 2023, the liquidity ratio of FRENCH GOURMET FOOD (246.65) 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
-336.3x2023
2021
2022
2023
Q1: -38.61x
Med: 0.0x
Q3: 2.71x
Average
In 2023, the interest coverage of FRENCH GOURMET FOOD (-336.3x) 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: 1468 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 844 days. The gap of 624 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1651 days of revenue, i.e. 94 k€ to permanently finance.
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
94 283 €
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
1468 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
844 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
0 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
1651 j
WCR and payment terms evolution FRENCH GOURMET FOOD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
2023
Operating WCR
0 €
414 154 €
676 710 €
94 283 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
180
321
1468
Supplier payment term (days)
321
100
169
844
Positioning of FRENCH GOURMET FOOD in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of FRENCH GOURMET FOOD is estimated at
10 765 €
(range 4 403€ - 19 079€).
The price/revenue ratio is 0.52x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
89 tx
4k€10k€19k€
10 765 €Range: 4 403€ - 19 079€
NAF 5 année 2023
Valuation method used
Revenue Multiple
20 562 €
×
0.52x
=10 766 €
Range: 4 404€ - 19 080€
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 89 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 (Activités des sièges sociaux)
Compare FRENCH GOURMET FOOD with other companies in the same sector:
Frequently asked questions about FRENCH GOURMET FOOD
What is the revenue of FRENCH GOURMET FOOD ?
The revenue of FRENCH GOURMET FOOD in 2023 is 21 k€.
Is FRENCH GOURMET FOOD profitable?
FRENCH GOURMET FOOD recorded a net loss in 2023.
Where is the headquarters of FRENCH GOURMET FOOD ?
The headquarters of FRENCH GOURMET FOOD is located in MARCQ-EN-BARŒUL (59700), in the department Nord.
Where to find the tax return of FRENCH GOURMET FOOD ?
The tax return of FRENCH GOURMET FOOD 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 FRENCH GOURMET FOOD operate?
FRENCH GOURMET FOOD operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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