Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-05-30 (6 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: BAIE-MAHAULT (97122), Guadeloupe
L ' ILO PIZZA FWI : revenue, balance sheet and financial ratios
L ' ILO PIZZA FWI is a French company
founded 6 years ago,
specialized in the sector Restauration de type rapide.
Based in BAIE-MAHAULT (97122),
this company of category PME
shows in 2024 a revenue of 101 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L ' ILO PIZZA FWI (SIREN 851080093)
Indicator
2024
2023
2020
Revenue
101 088 €
128 143 €
46 543 €
Net income
28 426 €
49 967 €
-17 004 €
EBITDA
33 950 €
50 993 €
-17 028 €
Net margin
28.1%
39.0%
-36.5%
Revenue and income statement
In 2024, L ' ILO PIZZA FWI achieves revenue of 101 k€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +21.4%. Significant drop of -21% vs 2023. After deducting consumption (49 k€), gross margin stands at 52 k€, i.e. a rate of 51%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 34 k€, representing 33.6% of revenue. Warning negative scissor effect: despite revenue change (-21%), EBITDA varies by -33%, reducing margin by 6.2 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 28 k€, i.e. 28.1% 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
101 088 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
51 642 €
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
33 950 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 693 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 426 €
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
32.1%
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 32.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
38.119%
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
27.882%
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
32.923%
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
0.593
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
2020
2023
2024
Debt ratio
-191.602
65.251
38.119
Financial autonomy
67.787
36.966
27.882
Repayment capacity
-1.579
0.511
0.593
Cash flow / Revenue
-36.534%
39.28%
32.923%
Sector positioning
Debt ratio
38.122024
2020
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average+31 pts over 3 years
In 2024, the debt ratio of L ' ILO PIZZA FWI (38.12) 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
27.88%2024
2020
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Good-14 pts over 3 years
In 2024, the financial autonomy of L ' ILO PIZZA FWI (27.9%) 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.
Repayment capacity
0.59 years2024
2020
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Average+32 pts over 3 years
In 2024, the repayment capacity of L ' ILO PIZZA FWI (0.59) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 805.56. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.8x. Danger: operating income does not cover interest charges, unsustainable situation.
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
805.556
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
0.789
Liquidity indicators evolution L ' ILO PIZZA FWI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2023
2024
Liquidity ratio
33.099
682.05
805.556
Interest coverage
-1.621
0.327
0.789
Sector positioning
Liquidity ratio
805.562024
2020
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Excellent+50 pts over 3 years
In 2024, the liquidity ratio of L ' ILO PIZZA FWI (805.56) 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
0.79x2024
2020
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Good+32 pts over 3 years
In 2024, the interest coverage of L ' ILO PIZZA FWI (0.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 43 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 3 days. The gap of 40 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 95 days of revenue, i.e. 27 k€ to permanently finance. Over 2020-2024, WCR increased by +180%, 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
26 653 €
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
43 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
3 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
95 j
WCR and payment terms evolution L ' ILO PIZZA FWI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2023
2024
Operating WCR
-33 486 €
341 €
26 653 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
5
8
43
Supplier payment term (days)
10
6
3
Positioning of L ' ILO PIZZA FWI in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of L ' ILO PIZZA FWI is estimated at
148 444 €
(range 74 908€ - 295 139€).
With an EBITDA of 33 950€, 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
74k€148k€295k€
148 444 €Range: 74 908€ - 295 139€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
33 950 €×5.4x
Estimation183 256 €
90 277€ - 360 342€
Revenue Multiple30%
101 088 €×0.57x
Estimation57 603 €
33 463€ - 84 816€
Net Income Multiple20%
28 426 €×7.0x
Estimation197 677 €
98 653€ - 447 618€
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 de type rapide)
Compare L ' ILO PIZZA FWI with other companies in the same sector:
Frequently asked questions about L ' ILO PIZZA FWI
What is the revenue of L ' ILO PIZZA FWI ?
The revenue of L ' ILO PIZZA FWI in 2024 is 101 k€.
Is L ' ILO PIZZA FWI profitable?
Yes, L ' ILO PIZZA FWI generated a net profit of 28 k€ in 2024.
Where is the headquarters of L ' ILO PIZZA FWI ?
The headquarters of L ' ILO PIZZA FWI is located in BAIE-MAHAULT (97122), in the department Guadeloupe.
Where to find the tax return of L ' ILO PIZZA FWI ?
The tax return of L ' ILO PIZZA FWI 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 ' ILO PIZZA FWI operate?
L ' ILO PIZZA FWI operates in the sector Restauration de type rapide (NAF code 56.10C). 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