Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-02-04 (11 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: POUSSAN (34560), Herault
LA BOUCHERIE DE L'OCCITANIE : revenue, balance sheet and financial ratios
LA BOUCHERIE DE L'OCCITANIE is a French company
founded 11 years ago,
specialized in the sector Activités des sièges sociaux.
Based in POUSSAN (34560),
this company of category PME
shows in 2017 a revenue of 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA BOUCHERIE DE L'OCCITANIE (SIREN 809377260)
Indicator
2017
2016
Revenue
4 558 444 €
8 165 140 €
Net income
-134 446 €
-209 509 €
EBITDA
-131 631 €
-266 321 €
Net margin
-2.9%
-2.6%
Revenue and income statement
In 2017, LA BOUCHERIE DE L'OCCITANIE achieves revenue of 4.6 M€. Significant drop of -44% vs 2016. After deducting consumption (2.9 M€), gross margin stands at 1.7 M€, i.e. a rate of 37%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -132 k€, representing -2.9% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -134 k€ (-2.9% of revenue), which will impact equity.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 558 444 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 695 247 €
EBITDA (2017)
?
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
-131 631 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-134 267 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-134 446 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.9%
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 -24%. 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 -44%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-24.354%
Financial autonomy (2017)
?
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
-43.694%
Cash flow / Revenue (2017)
?
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
-2.889%
Repayment capacity (2017)
?
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
-0.037
Asset age ratio (2017)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LA BOUCHERIE DE L'OCCITANIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Debt ratio
-39.019
-24.354
Financial autonomy
-26.956
-43.694
Repayment capacity
-0.303
-0.037
Cash flow / Revenue
-3.236%
-2.889%
Sector positioning
Debt ratio
-24.352017
2016
2017
Q1: 0.74
Med: 27.18
Q3: 109.15
Excellent
In 2017, the debt ratio of LA BOUCHERIE DE L'OCCITANIE (-24.35) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-43.69%2017
2016
2017
Q1: 20.71%
Med: 51.8%
Q3: 80.67%
Average
In 2017, the financial autonomy of LA BOUCHERIE DE L'OCCITANIE (-43.7%) 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
-0.04 years2017
2016
2017
Q1: 0.0 years
Med: 0.63 years
Q3: 5.02 years
Excellent
In 2017, the repayment capacity of LA BOUCHERIE DE L'OCCITANIE (-0.04) 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 22.35. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2017)
?
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
22.346
Interest coverage (2017)
?
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
-0.033
Liquidity indicators evolution LA BOUCHERIE DE L'OCCITANIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
Liquidity ratio
25.953
22.346
Interest coverage
0.0
-0.033
Sector positioning
Liquidity ratio
22.352017
2016
2017
Q1: 100.0
Med: 288.25
Q3: 1155.28
Watch
In 2017, the liquidity ratio of LA BOUCHERIE DE L'OCCITANIE (22.35) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-0.03x2017
2016
2017
Q1: -30.47x
Med: 0.0x
Q3: 5.91x
Good
In 2017, the interest coverage of LA BOUCHERIE DE L'OCCITANIE (-0.0x) 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: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. Excellent situation: suppliers finance 41 days of the operating cycle (retail model). Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-22 days): operations structurally generate cash.
Operating WCR (2017)
?
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
-273 962 €
Customer credit (2017)
?
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
5 j
Supplier credit (2017)
?
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
46 j
Inventory turnover (2017)
?
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
10 j
WCR in days of revenue (2017)
?
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
-22 j
WCR and payment terms evolution LA BOUCHERIE DE L'OCCITANIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Operating WCR
-210 416 €
-273 962 €
Inventory turnover (days)
5
10
Customer payment term (days)
2
5
Supplier payment term (days)
23
46
Positioning of LA BOUCHERIE DE L'OCCITANIE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 112 transactions of similar company sales
in 2017,
the value of LA BOUCHERIE DE L'OCCITANIE is estimated at
2 515 077 €
(range 708 018€ - 3 750 422€).
The price/revenue ratio is 0.55x
(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 value2017
112 transactions
708k€2515k€3750k€
2 515 077 €Range: 708 018€ - 3 750 422€
NAF 5 année 2017
Valuation method used
Revenue Multiple
4 558 444 €
×
0.55x
=2 515 077 €
Range: 708 018€ - 3 750 422€
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 112 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 LA BOUCHERIE DE L'OCCITANIE with other companies in the same sector:
Frequently asked questions about LA BOUCHERIE DE L'OCCITANIE
What is the revenue of LA BOUCHERIE DE L'OCCITANIE ?
The revenue of LA BOUCHERIE DE L'OCCITANIE in 2017 is 4.6 M€.
Is LA BOUCHERIE DE L'OCCITANIE profitable?
LA BOUCHERIE DE L'OCCITANIE recorded a net loss in 2017.
Where is the headquarters of LA BOUCHERIE DE L'OCCITANIE ?
The headquarters of LA BOUCHERIE DE L'OCCITANIE is located in POUSSAN (34560), in the department Herault.
Where to find the tax return of LA BOUCHERIE DE L'OCCITANIE ?
The tax return of LA BOUCHERIE DE L'OCCITANIE 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 LA BOUCHERIE DE L'OCCITANIE operate?
LA BOUCHERIE DE L'OCCITANIE 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