Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-07-07 (14 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: ANGERS (49100), Maine-et-Loire
LA HAUTE CHAINE : revenue, balance sheet and financial ratios
LA HAUTE CHAINE is a French company
founded 14 years ago,
specialized in the sector Restauration traditionnelle.
Based in ANGERS (49100),
this company of category PME
shows in 2024 a revenue of 388 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA HAUTE CHAINE (SIREN 533457263)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
387 790 €
325 117 €
269 148 €
234 668 €
218 590 €
270 092 €
349 565 €
404 027 €
372 612 €
Net income
71 444 €
18 194 €
18 718 €
2 109 €
974 €
33 491 €
60 094 €
55 716 €
68 743 €
EBITDA
100 585 €
22 825 €
36 619 €
6 541 €
4 228 €
40 625 €
86 609 €
180 046 €
172 162 €
Net margin
18.4%
5.6%
7.0%
0.9%
0.4%
12.4%
17.2%
13.8%
18.4%
Revenue and income statement
In 2024, LA HAUTE CHAINE achieves revenue of 388 k€. Revenue is growing positively over 9 years (CAGR: +0.5%). Vs 2023, growth of +19% (325 k€ -> 388 k€). After deducting consumption (39 k€), gross margin stands at 349 k€, i.e. a rate of 90%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 101 k€, representing 25.9% of revenue. Positive scissor effect: EBITDA margin improves by +18.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 71 k€, i.e. 18.4% 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
387 790 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
349 019 €
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
100 585 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
94 546 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
71 444 €
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
25.9%
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 5%. 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 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.3% 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
5.064%
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
3.492%
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
20.254%
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
0.248
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
147.25
41.913
15.91
11.685
10.151
12.3
11.191
5.984
5.064
Financial autonomy
33.753
16.147
7.541
6.351
5.617
7.611
7.448
4.293
3.492
Repayment capacity
2.153
1.483
0.33
0.11
0.054
0.455
0.15
0.013
0.248
Cash flow / Revenue
20.083%
14.768%
18.263%
16.895%
7.393%
7.523%
10.398%
7.823%
20.254%
Sector positioning
Debt ratio
5.062024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Good
In 2024, the debt ratio of LA HAUTE CHAINE (5.06) 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
3.49%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Average
In 2024, the financial autonomy of LA HAUTE CHAINE (3.5%) 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
0.25 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.55 years
Q3: 2.88 years
Good-5 pts over 3 years
In 2024, the repayment capacity of LA HAUTE CHAINE (0.25) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 128.86. 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 0.2x. 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
128.859
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
0.221
Liquidity indicators evolution LA HAUTE CHAINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
78.658
108.48
80.095
70.723
72.16
74.365
66.056
73.033
128.859
Interest coverage
4.737
3.006
4.837
3.284
156.788
1.483
0.188
0.105
0.221
Sector positioning
Liquidity ratio
128.862024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Average+24 pts over 3 years
In 2024, the liquidity ratio of LA HAUTE CHAINE (128.86) 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
0.22x2024
2022
2023
2024
Q1: 0.0x
Med: 0.65x
Q3: 5.46x
Average-11 pts over 3 years
In 2024, the interest coverage of LA HAUTE CHAINE (0.2x) 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: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 119 days. Excellent situation: suppliers finance 94 days of the operating cycle (retail model). WCR is negative (-49 days): operations structurally generate cash. Over 2016-2024, WCR increased by +39%, 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
-52 452 €
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
25 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
119 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
-49 j
WCR and payment terms evolution LA HAUTE CHAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-86 655 €
-13 074 €
-22 928 €
-41 024 €
-34 124 €
-68 664 €
-86 577 €
-57 565 €
-52 452 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
153
31
41
28
40
57
39
26
25
Supplier payment term (days)
101
82
102
145
121
197
118
85
119
Positioning of LA HAUTE CHAINE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LA HAUTE CHAINE is estimated at
437 128 €
(range 221 833€ - 856 412€).
With an EBITDA of 100 585€, 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
221k€437k€856k€
437 128 €Range: 221 833€ - 856 412€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
100 585 €×5.4x
Estimation542 941 €
267 467€ - 1 067 599€
Revenue Multiple30%
387 790 €×0.57x
Estimation220 976 €
128 369€ - 325 366€
Net Income Multiple20%
71 444 €×7.0x
Estimation496 829 €
247 949€ - 1 125 014€
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 traditionnelle)
Compare LA HAUTE CHAINE with other companies in the same sector:
Yes, LA HAUTE CHAINE generated a net profit of 71 k€ in 2024.
Where is the headquarters of LA HAUTE CHAINE ?
The headquarters of LA HAUTE CHAINE is located in ANGERS (49100), in the department Maine-et-Loire.
Where to find the tax return of LA HAUTE CHAINE ?
The tax return of LA HAUTE CHAINE 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 HAUTE CHAINE operate?
LA HAUTE CHAINE 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