Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-12-11 (17 years)Status: ActiveBusiness sector: Débits de boissonsLocation: THIONVILLE (57100), Moselle
LA GUINGUETTE DE L'ESPLANADE : revenue, balance sheet and financial ratios
LA GUINGUETTE DE L'ESPLANADE is a French company
founded 17 years ago,
specialized in the sector Débits de boissons.
Based in THIONVILLE (57100),
this company of category PME
shows in 2019 a revenue of 14 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA GUINGUETTE DE L'ESPLANADE (SIREN 509408209)
Indicator
2019
2013
Revenue
14 400 €
278 835 €
Net income
-39 187 €
359 451 €
EBITDA
89 €
-5 424 €
Net margin
-272.1%
128.9%
Revenue and income statement
In 2019, LA GUINGUETTE DE L'ESPLANADE achieves revenue of 14 k€. Significant drop of -95% vs 2013. After deducting consumption (0 €), gross margin stands at 14 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 89 €, representing 0.6% of revenue. Positive scissor effect: EBITDA margin improves by +2.6 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -39 k€ (-272.1% of revenue), which will impact equity.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
14 400 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 400 €
EBITDA (2019)
?
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
89 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-27 793 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-39 187 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.6%
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 -301%. 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 -36%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-301.48%
Financial autonomy (2019)
?
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
-36.084%
Cash flow / Revenue (2019)
?
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
-13.84%
Repayment capacity (2019)
?
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
-206.116
Asset age ratio (2019)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LA GUINGUETTE DE L'ESPLANADE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2019
Debt ratio
1042.78
-301.48
Financial autonomy
7.061
-36.084
Repayment capacity
1.136
-206.116
Cash flow / Revenue
160.486%
-13.84%
Sector positioning
Debt ratio
-301.482019
2013
2019
Q1: 0.21
Med: 46.43
Q3: 225.44
Excellent-50 pts over 2 years
In 2019, the debt ratio of LA GUINGUETTE DE L'ESPLANADE (-301.48) 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
-36.08%2019
2013
2019
Q1: 7.38%
Med: 33.65%
Q3: 62.18%
Watch
In 2019, the financial autonomy of LA GUINGUETTE DE L'ESPLANADE (-36.1%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-206.12 years2019
2013
2019
Q1: 0.0 years
Med: 0.52 years
Q3: 3.59 years
Excellent-36 pts over 2 years
In 2019, the repayment capacity of LA GUINGUETTE DE L'ESPLANADE (-206.12) 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 241.24. 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 12689.9x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2019)
?
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
241.235
Interest coverage (2019)
?
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
12689.888
Liquidity indicators evolution LA GUINGUETTE DE L'ESPLANADE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2019
Liquidity ratio
48.994
241.235
Interest coverage
-631.563
12689.888
Sector positioning
Liquidity ratio
241.242019
2013
2019
Q1: 37.59
Med: 89.39
Q3: 185.99
Excellent+19 pts over 2 years
In 2019, the liquidity ratio of LA GUINGUETTE DE L'ESPLANADE (241.24) 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
12689.89x2019
2013
2019
Q1: 0.0x
Med: 0.66x
Q3: 5.43x
Excellent+75 pts over 2 years
In 2019, the interest coverage of LA GUINGUETTE DE L'ESPLANADE (12689.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 156 days. Excellent situation: suppliers finance 156 days of the operating cycle (retail model). WCR is negative (-1240 days): operations structurally generate cash.
Operating WCR (2019)
?
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
-49 609 €
Customer credit (2019)
?
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 (2019)
?
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
156 j
Inventory turnover (2019)
?
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 (2019)
?
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
-1240 j
WCR and payment terms evolution LA GUINGUETTE DE L'ESPLANADE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2019
Operating WCR
-4 506 €
-49 609 €
Inventory turnover (days)
11
0
Customer payment term (days)
6
0
Supplier payment term (days)
160
156
Positioning of LA GUINGUETTE DE L'ESPLANADE in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 132 transactions of similar company sales
in 2019,
the value of LA GUINGUETTE DE L'ESPLANADE is estimated at
5 038 €
(range 3 410€ - 6 824€).
With an EBITDA of 89€, the sector multiple of 7.1x is applied.
The price/revenue ratio is 0.86x
(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 value2019
132 transactions
3k€5k€6k€
5 038 €Range: 3 410€ - 6 824€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
89 €×7.1x
Estimation629 €
414€ - 1 100€
Revenue Multiple30%
14 400 €×0.86x
Estimation12 388 €
8 405€ - 16 365€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 132 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 (Débits de boissons)
Compare LA GUINGUETTE DE L'ESPLANADE with other companies in the same sector:
Frequently asked questions about LA GUINGUETTE DE L'ESPLANADE
What is the revenue of LA GUINGUETTE DE L'ESPLANADE ?
The revenue of LA GUINGUETTE DE L'ESPLANADE in 2019 is 14 k€.
Is LA GUINGUETTE DE L'ESPLANADE profitable?
LA GUINGUETTE DE L'ESPLANADE recorded a net loss in 2019.
Where is the headquarters of LA GUINGUETTE DE L'ESPLANADE ?
The headquarters of LA GUINGUETTE DE L'ESPLANADE is located in THIONVILLE (57100), in the department Moselle.
Where to find the tax return of LA GUINGUETTE DE L'ESPLANADE ?
The tax return of LA GUINGUETTE DE L'ESPLANADE 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 GUINGUETTE DE L'ESPLANADE operate?
LA GUINGUETTE DE L'ESPLANADE operates in the sector Débits de boissons (NAF code 56.30Z). 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