JMG LE SAFARI : revenue, balance sheet and financial ratios
JMG LE SAFARI is a French company
founded 16 years ago,
specialized in the sector Restauration traditionnelle.
Based in ETRECHY (91580),
this company of category PME
shows in 2020 a revenue of 10 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JMG LE SAFARI (SIREN 521019554)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
10 271 €
2 722 785 €
N/C
N/C
2 344 659 €
Net income
299 033 €
383 927 €
322 822 €
-914 €
222 636 €
204 170 €
187 402 €
177 520 €
EBITDA
N/C
N/C
N/C
-916 €
321 850 €
N/C
N/C
292 731 €
Net margin
N/C
N/C
N/C
-8.9%
8.2%
N/C
N/C
7.6%
Revenue and income statement
In 2024, JMG LE SAFARI generates positive net income of 299 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 178 k€ -> 299 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
299 033 €
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 73%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory.
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
72.723%
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
33.43%
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
2021
2023
2024
Debt ratio
32.556
16.372
7.673
3.257
92.014
0.094
27.931
72.723
Financial autonomy
61.03
67.656
76.022
57.197
51.839
73.975
39.703
33.43
Repayment capacity
0.925
None
None
0.15
-116.012
None
None
None
Cash flow / Revenue
10.793%
None%
None%
10.231%
-8.899%
None%
None%
None%
Sector positioning
Debt ratio
72.722024
2021
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average+38 pts over 3 years
In 2024, the debt ratio of JMG LE SAFARI (72.72) 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
33.43%2024
2021
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Good-21 pts over 3 years
In 2024, the financial autonomy of JMG LE SAFARI (33.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 79.07. 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
79.069
Liquidity indicators evolution JMG LE SAFARI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
186.917
203.171
267.883
162.575
21585.311
199.989
78.722
79.069
Interest coverage
3.417
None
None
0.324
0.0
None
None
None
Sector positioning
Liquidity ratio
79.072024
2021
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Average-23 pts over 3 years
In 2024, the liquidity ratio of JMG LE SAFARI (79.07) 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.
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 JMG LE SAFARI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
-87 104 €
0 €
0 €
-195 959 €
3 118 €
0 €
0 €
0 €
Inventory turnover (days)
1
0
0
2
0
0
0
0
Customer payment term (days)
0
0
0
0
78
0
0
0
Supplier payment term (days)
23
0
0
31
19
0
0
0
Positioning of JMG LE SAFARI in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of JMG LE SAFARI is estimated at
2 079 506 €
(range 1 037 803€ - 4 708 810€).
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
1037k€2079k€4708k€
2 079 506 €Range: 1 037 803€ - 4 708 810€
NAF 5 année 2024
Valuation method used
Net Income Multiple
299 033 €
×
7.0x
=2 079 506 €
Range: 1 037 803€ - 4 708 810€
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 JMG LE SAFARI with other companies in the same sector:
Yes, JMG LE SAFARI generated a net profit of 299 k€ in 2024.
Where is the headquarters of JMG LE SAFARI ?
The headquarters of JMG LE SAFARI is located in ETRECHY (91580), in the department Essonne.
Where to find the tax return of JMG LE SAFARI ?
The tax return of JMG LE SAFARI 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 JMG LE SAFARI operate?
JMG LE SAFARI 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