Employees: NN (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-05-18 (16 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: DANNEMOIS (91490), Essonne
L ABEILLE DU CHENET : revenue, balance sheet and financial ratios
L ABEILLE DU CHENET is a French company
founded 16 years ago,
specialized in the sector Restauration traditionnelle.
Based in DANNEMOIS (91490),
this company of category PME
shows in 2024 a revenue of 102 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L ABEILLE DU CHENET (SIREN 512556523)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
102 282 €
162 909 €
32 159 €
36 997 €
98 820 €
72 270 €
94 779 €
87 375 €
Net income
168 €
20 375 €
26 602 €
-15 326 €
1 954 €
-9 261 €
6 665 €
10 033 €
EBITDA
7 031 €
27 791 €
26 598 €
-11 618 €
7 205 €
-4 130 €
13 265 €
4 952 €
Net margin
0.2%
12.5%
82.7%
-41.4%
2.0%
-12.8%
7.0%
11.5%
Revenue and income statement
In 2024, L ABEILLE DU CHENET achieves revenue of 102 k€. Revenue is growing positively over 8 years (CAGR: +2.0%). Significant drop of -37% vs 2023. After deducting consumption (28 k€), gross margin stands at 74 k€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7 k€, representing 6.9% of revenue. Warning negative scissor effect: despite revenue change (-37%), EBITDA varies by -75%, reducing margin by 10.2 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 168 €, i.e. 0.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
102 282 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
73 975 €
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
7 031 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
175 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
168 €
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
6.9%
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 3%. 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 93%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
2.758%
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
92.716%
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
6.408%
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
0.321
Solvency indicators evolution L ABEILLE DU CHENET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
55.337
42.577
36.271
24.969
10.979
56.702
0.906
2.758
Financial autonomy
60.205
66.948
70.304
69.966
62.428
54.29
93.714
92.716
Repayment capacity
7.553
1.806
-3.455
1.492
-0.255
1.143
0.025
0.321
Cash flow / Revenue
3.617%
12.388%
-5.888%
7.197%
-21.417%
31.417%
16.78%
6.408%
Sector positioning
Debt ratio
2.762024
2021
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Good-24 pts over 3 years
In 2024, the debt ratio of L ABEILLE DU CHENET (2.76) 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
92.72%2024
2021
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Excellent
In 2024, the financial autonomy of L ABEILLE DU CHENET (92.7%) 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
0.32 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.55 years
Q3: 2.88 years
Good-15 pts over 3 years
In 2024, the repayment capacity of L ABEILLE DU CHENET (0.32) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 9 days. Favorable situation: supplier credit is longer than customer credit by 9 days. WCR is negative (-7 days): operations structurally generate cash. Notable WCR improvement over the period (-166%), freeing up cash.
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
-1 924 €
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
9 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
-7 j
WCR and payment terms evolution L ABEILLE DU CHENET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
2 911 €
7 782 €
3 226 €
-3 856 €
-12 536 €
-10 350 €
-4 056 €
-1 924 €
Inventory turnover (days)
3
5
5
0
0
0
0
0
Customer payment term (days)
0
26
17
0
0
0
0
0
Supplier payment term (days)
0
5
0
28
14
81
1
9
Positioning of L ABEILLE DU CHENET in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of L ABEILLE DU CHENET is estimated at
36 694 €
(range 19 622€ - 63 587€).
With an EBITDA of 7 031€, the sector multiple of 5.4x is applied.
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
19k€36k€63k€
36 694 €Range: 19 622€ - 63 587€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 031 €×5.4x
Estimation37 952 €
18 696€ - 74 626€
Revenue Multiple30%
102 282 €×0.57x
Estimation58 284 €
33 858€ - 85 817€
Net Income Multiple20%
168 €×7.0x
Estimation1 168 €
583€ - 2 645€
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 L ABEILLE DU CHENET with other companies in the same sector:
Frequently asked questions about L ABEILLE DU CHENET
What is the revenue of L ABEILLE DU CHENET ?
The revenue of L ABEILLE DU CHENET in 2024 is 102 k€.
Is L ABEILLE DU CHENET profitable?
Yes, L ABEILLE DU CHENET generated a net profit of 168€ in 2024.
Where is the headquarters of L ABEILLE DU CHENET ?
The headquarters of L ABEILLE DU CHENET is located in DANNEMOIS (91490), in the department Essonne.
Where to find the tax return of L ABEILLE DU CHENET ?
The tax return of L ABEILLE DU CHENET 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 L ABEILLE DU CHENET operate?
L ABEILLE DU CHENET 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