Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-02-14 (23 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: GEMENOS (13420), Bouches-du-Rhone
LA CASA AUX DEUX SAVEURS : revenue, balance sheet and financial ratios
LA CASA AUX DEUX SAVEURS is a French company
founded 23 years ago,
specialized in the sector Restauration traditionnelle.
Based in GEMENOS (13420),
this company of category PME
shows in 2023 a revenue of 228 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA CASA AUX DEUX SAVEURS (SIREN 447489675)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
227 930 €
198 360 €
199 481 €
123 128 €
140 360 €
136 862 €
141 972 €
145 703 €
145 329 €
Net income
-3 168 €
-38 623 €
37 958 €
23 158 €
11 500 €
-6 344 €
-9 045 €
1 709 €
-3 188 €
EBITDA
-2 462 €
-36 818 €
38 877 €
24 731 €
11 083 €
-11 825 €
-10 755 €
-760 €
-6 060 €
Net margin
-1.4%
-19.5%
19.0%
18.8%
8.2%
-4.6%
-6.4%
1.2%
-2.2%
Revenue and income statement
In 2023, LA CASA AUX DEUX SAVEURS achieves revenue of 228 k€. Over the period 2015-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +5.8%. Vs 2022, growth of +15% (198 k€ -> 228 k€). After deducting consumption (74 k€), gross margin stands at 154 k€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2 k€, representing -1.1% of revenue. Positive scissor effect: EBITDA margin improves by +17.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -3 k€ (-1.4% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
227 930 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
153 757 €
EBITDA (2023)
?
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
-2 462 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-408 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-3 168 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.1%
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 26%. 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 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
26.406%
Financial autonomy (2023)
?
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
51.421%
Cash flow / Revenue (2023)
?
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
-2.158%
Repayment capacity (2023)
?
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
-3.164
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LA CASA AUX DEUX SAVEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
0.0
0.0
0.0
31.862
19.855
28.228
26.406
Financial autonomy
61.934
69.667
52.639
53.299
60.418
57.551
65.585
52.636
51.421
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.869
0.519
-0.471
-3.164
Cash flow / Revenue
-5.39%
-1.016%
-7.173%
-8.55%
8.589%
15.701%
16.799%
-18.772%
-2.158%
Sector positioning
Debt ratio
26.412023
2021
2022
2023
Q1: 0.2
Med: 35.0
Q3: 128.41
Good+10 pts over 3 years
In 2023, the debt ratio of LA CASA AUX DEUX SAVEURS (26.41) 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
51.42%2023
2021
2022
2023
Q1: 5.35%
Med: 29.08%
Q3: 53.84%
Good
In 2023, the financial autonomy of LA CASA AUX DEUX SAVEURS (51.4%) 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.
Repayment capacity
-3.16 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.57 years
Q3: 3.01 years
Excellent-18 pts over 3 years
In 2023, the repayment capacity of LA CASA AUX DEUX SAVEURS (-3.16) 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 460.73. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
460.727
Interest coverage (2023)
?
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
-7.474
Liquidity indicators evolution LA CASA AUX DEUX SAVEURS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
290.602
131.158
85.535
60.986
103.198
261.383
335.78
190.458
460.727
Interest coverage
0.0
0.0
-1.097
-1.311
0.722
0.0
0.548
-1.222
-7.474
Sector positioning
Liquidity ratio
460.732023
2021
2022
2023
Q1: 66.83
Med: 137.52
Q3: 259.63
Excellent
In 2023, the liquidity ratio of LA CASA AUX DEUX SAVEURS (460.73) 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
-7.47x2023
2021
2022
2023
Q1: 0.0x
Med: 0.54x
Q3: 4.44x
Average-26 pts over 3 years
In 2023, the interest coverage of LA CASA AUX DEUX SAVEURS (-7.5x) 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: 38 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 64 days of revenue, i.e. 40 k€ to permanently finance. Over 2015-2023, WCR increased by +153%, requiring additional financing.
Operating WCR (2023)
?
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
40 423 €
Customer credit (2023)
?
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
38 j
Supplier credit (2023)
?
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
42 j
Inventory turnover (2023)
?
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
9 j
WCR in days of revenue (2023)
?
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
64 j
WCR and payment terms evolution LA CASA AUX DEUX SAVEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
15 964 €
-7 359 €
-5 702 €
-5 370 €
-5 802 €
32 095 €
24 578 €
33 487 €
40 423 €
Inventory turnover (days)
12
7
5
7
6
8
8
9
9
Customer payment term (days)
2
1
5
2
5
61
40
68
38
Supplier payment term (days)
48
32
58
39
43
45
36
47
42
Positioning of LA CASA AUX DEUX SAVEURS in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of LA CASA AUX DEUX SAVEURS is estimated at
149 729 €
(range 88 009€ - 212 493€).
The price/revenue ratio is 0.66x
(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 value2023
689 transactions
88k€149k€212k€
149 729 €Range: 88 009€ - 212 493€
NAF 5 année 2023
Valuation method used
Revenue Multiple
227 930 €
×
0.66x
=149 730 €
Range: 88 010€ - 212 494€
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 689 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 LA CASA AUX DEUX SAVEURS with other companies in the same sector:
Frequently asked questions about LA CASA AUX DEUX SAVEURS
What is the revenue of LA CASA AUX DEUX SAVEURS ?
The revenue of LA CASA AUX DEUX SAVEURS in 2023 is 228 k€.
Is LA CASA AUX DEUX SAVEURS profitable?
LA CASA AUX DEUX SAVEURS recorded a net loss in 2023.
Where is the headquarters of LA CASA AUX DEUX SAVEURS ?
The headquarters of LA CASA AUX DEUX SAVEURS is located in GEMENOS (13420), in the department Bouches-du-Rhone.
Where to find the tax return of LA CASA AUX DEUX SAVEURS ?
The tax return of LA CASA AUX DEUX SAVEURS 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 CASA AUX DEUX SAVEURS operate?
LA CASA AUX DEUX SAVEURS 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