Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-09-19 (13 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: PIGNANS (83790), Var
LA BOULANGERIE SAINT CHARLES : revenue, balance sheet and financial ratios
LA BOULANGERIE SAINT CHARLES is a French company
founded 13 years ago,
specialized in the sector Activités des sièges sociaux.
Based in PIGNANS (83790),
this company of category PME
shows in 2024 a revenue of 127 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA BOULANGERIE SAINT CHARLES (SIREN 753921535)
Indicator
2024
2023
2022
2021
2018
2016
Revenue
127 027 €
123 358 €
121 224 €
21 227 €
491 735 €
400 359 €
Net income
93 935 €
32 724 €
30 253 €
-48 050 €
38 721 €
37 939 €
EBITDA
-3 437 €
-12 550 €
-16 734 €
-45 556 €
61 417 €
50 457 €
Net margin
73.9%
26.5%
25.0%
-226.4%
7.9%
9.5%
Revenue and income statement
In 2024, LA BOULANGERIE SAINT CHARLES achieves revenue of 127 k€. Revenue is declining over the period 2016-2024 (CAGR: -13.4%). Vs 2023: +3%. After deducting consumption (0 €), gross margin stands at 127 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 -3 k€, representing -2.7% of revenue. Positive scissor effect: EBITDA margin improves by +7.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 94 k€, i.e. 73.9% 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
127 027 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
127 027 €
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
-3 437 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 104 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
93 935 €
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
-2.7%
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 85%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 48%. 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 4.9 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 74.5% 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
84.734%
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
48.096%
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
74.468%
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
4.929
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LA BOULANGERIE SAINT CHARLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2021
2022
2023
2024
Debt ratio
1847.739
105.923
133.861
120.435
128.073
84.734
Financial autonomy
4.277
38.916
40.806
42.187
42.606
48.096
Repayment capacity
5.876
2.442
-11.087
16.322
17.356
4.929
Cash flow / Revenue
12.106%
11.077%
-223.725%
25.737%
27.295%
74.468%
Sector positioning
Debt ratio
84.732024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Average
In 2024, the debt ratio of LA BOULANGERIE SAINT CHARLES (84.73) 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
48.1%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Average+5 pts over 3 years
In 2024, the financial autonomy of LA BOULANGERIE SAINT CHARLES (48.1%) 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
4.93 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average
In 2024, the repayment capacity of LA BOULANGERIE SAINT CHARLES (4.93) 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 78.33. 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
78.329
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
-115.188
Liquidity indicators evolution LA BOULANGERIE SAINT CHARLES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2021
2022
2023
2024
Liquidity ratio
74.224
65.08
155.684
110.586
262.524
78.329
Interest coverage
12.02
3.641
-6.344
-20.892
-30.239
-115.188
Sector positioning
Liquidity ratio
78.332024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Average
In 2024, the liquidity ratio of LA BOULANGERIE SAINT CHARLES (78.33) 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
-115.19x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average-8 pts over 3 years
In 2024, the interest coverage of LA BOULANGERIE SAINT CHARLES (-115.2x) 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: 177 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. The gap of 166 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-107 days): operations structurally generate cash. Notable WCR improvement over the period (-241%), 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
-37 763 €
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
177 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
11 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
-107 j
WCR and payment terms evolution LA BOULANGERIE SAINT CHARLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2021
2022
2023
2024
Operating WCR
-11 074 €
-6 648 €
2 622 €
1 723 €
36 731 €
-37 763 €
Inventory turnover (days)
7
6
0
0
0
0
Customer payment term (days)
0
0
91
75
136
177
Supplier payment term (days)
44
40
12
52
27
11
Positioning of LA BOULANGERIE SAINT CHARLES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of LA BOULANGERIE SAINT CHARLES is estimated at
386 031 €
(range 136 384€ - 1 020 090€).
The price/revenue ratio is 0.38x
(conservative valuation).
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
103 transactions
136k€386k€1020k€
386 031 €Range: 136 384€ - 1 020 090€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
127 027 €×0.38x
Estimation47 968 €
22 863€ - 96 878€
Net Income Multiple20%
93 935 €×9.5x
Estimation893 126 €
306 667€ - 2 404 910€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 BOULANGERIE SAINT CHARLES with other companies in the same sector:
Frequently asked questions about LA BOULANGERIE SAINT CHARLES
What is the revenue of LA BOULANGERIE SAINT CHARLES ?
The revenue of LA BOULANGERIE SAINT CHARLES in 2024 is 127 k€.
Is LA BOULANGERIE SAINT CHARLES profitable?
Yes, LA BOULANGERIE SAINT CHARLES generated a net profit of 94 k€ in 2024.
Where is the headquarters of LA BOULANGERIE SAINT CHARLES ?
The headquarters of LA BOULANGERIE SAINT CHARLES is located in PIGNANS (83790), in the department Var.
Where to find the tax return of LA BOULANGERIE SAINT CHARLES ?
The tax return of LA BOULANGERIE SAINT CHARLES 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 BOULANGERIE SAINT CHARLES operate?
LA BOULANGERIE SAINT CHARLES 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