Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-08-12 (29 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: PARIS (75017), Paris
LA MAISON DE LA PIZZA ALICE : revenue, balance sheet and financial ratios
LA MAISON DE LA PIZZA ALICE is a French company
founded 29 years ago,
specialized in the sector Restauration de type rapide.
Based in PARIS (75017),
this company of category PME
shows in 2019 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA MAISON DE LA PIZZA ALICE (SIREN 408622819)
Indicator
2019
2018
2017
2016
2015
2014
2013
Revenue
1 178 450 €
N/C
616 945 €
472 484 €
676 156 €
809 966 €
745 952 €
Net income
33 463 €
44 089 €
-40 331 €
-13 968 €
31 011 €
6 178 €
-56 128 €
EBITDA
40 802 €
N/C
1 433 €
-1 632 €
57 351 €
35 234 €
-12 781 €
Net margin
2.8%
N/C
-6.5%
-3.0%
4.6%
0.8%
-7.5%
Revenue and income statement
In 2019, LA MAISON DE LA PIZZA ALICE achieves revenue of 1.2 M€. Over the period 2013-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +7.9%. After deducting consumption (354 k€), gross margin stands at 825 k€, i.e. a rate of 70%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 41 k€, representing 3.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 33 k€, i.e. 2.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 178 450 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
824 608 €
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
40 802 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
33 463 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
33 463 €
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
3.5%
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 -158%. 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 -49%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 3.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
-158.406%
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
-48.537%
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
3.473%
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
3.995
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 MAISON DE LA PIZZA ALICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
Debt ratio
-18.185
-16.882
-27.901
-169.059
-123.427
-126.077
-158.406
Financial autonomy
-50.246
-42.066
-25.537
-63.265
-92.771
-66.084
-48.537
Repayment capacity
0.0
0.0
0.0
-143.156
-7.169
None
3.995
Cash flow / Revenue
-2.813%
4.284%
8.341%
-0.35%
-5.045%
None%
3.473%
Sector positioning
Debt ratio
-158.412019
2017
2018
2019
Q1: 0.0
Med: 27.75
Q3: 180.12
Excellent
In 2019, the debt ratio of LA MAISON DE LA PIZZA ALICE (-158.41) 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
-48.54%2019
2017
2018
2019
Q1: 3.06%
Med: 25.59%
Q3: 54.18%
Average
In 2019, the financial autonomy of LA MAISON DE LA PIZZA ALICE (-48.5%) 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
4.0 years2019
2017
2019
Q1: 0.0 years
Med: 0.01 years
Q3: 1.94 years
Average+50 pts over 2 years
In 2019, the repayment capacity of LA MAISON DE LA PIZZA ALICE (4.00) 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 27.46. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
27.465
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
0.0
Liquidity indicators evolution LA MAISON DE LA PIZZA ALICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2018
2019
Liquidity ratio
24.258
38.175
52.753
51.597
21.836
23.7
27.465
Interest coverage
0.0
0.0
0.0
0.0
26.657
None
0.0
Sector positioning
Liquidity ratio
27.462019
2017
2018
2019
Q1: 42.13
Med: 93.15
Q3: 169.92
Average
In 2019, the liquidity ratio of LA MAISON DE LA PIZZA ALICE (27.46) 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
0.0x2019
2017
2019
Q1: 0.0x
Med: 0.08x
Q3: 3.02x
Average-50 pts over 2 years
In 2019, the interest coverage of LA MAISON DE LA PIZZA ALICE (0.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 21 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-24 days): operations structurally generate cash. Over 2013-2019, WCR increased by +55%, requiring additional financing.
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
-78 096 €
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
21 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
2 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
-24 j
WCR and payment terms evolution LA MAISON DE LA PIZZA ALICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
Operating WCR
-173 441 €
-140 553 €
-16 356 €
-62 892 €
-98 983 €
0 €
-78 096 €
Inventory turnover (days)
3
5
2
3
3
0
2
Customer payment term (days)
2
0
0
0
0
0
0
Supplier payment term (days)
157
179
240
4
25
321
21
Positioning of LA MAISON DE LA PIZZA ALICE in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 1033 transactions of similar company sales
in 2019,
the value of LA MAISON DE LA PIZZA ALICE is estimated at
441 833 €
(range 274 934€ - 680 443€).
With an EBITDA of 40 802€, the sector multiple of 6.8x is applied.
The price/revenue ratio is 0.68x
(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
1033 transactions
274k€441k€680k€
441 833 €Range: 274 934€ - 680 443€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
40 802 €×6.8x
Estimation276 113 €
168 808€ - 466 309€
Revenue Multiple30%
1 178 450 €×0.68x
Estimation804 671 €
527 978€ - 1 094 719€
Net Income Multiple20%
33 463 €×9.3x
Estimation311 879 €
160 684€ - 594 369€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 1033 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 de type rapide)
Compare LA MAISON DE LA PIZZA ALICE with other companies in the same sector:
Frequently asked questions about LA MAISON DE LA PIZZA ALICE
What is the revenue of LA MAISON DE LA PIZZA ALICE ?
The revenue of LA MAISON DE LA PIZZA ALICE in 2019 is 1.2 M€.
Is LA MAISON DE LA PIZZA ALICE profitable?
Yes, LA MAISON DE LA PIZZA ALICE generated a net profit of 33 k€ in 2019.
Where is the headquarters of LA MAISON DE LA PIZZA ALICE ?
The headquarters of LA MAISON DE LA PIZZA ALICE is located in PARIS (75017), in the department Paris.
Where to find the tax return of LA MAISON DE LA PIZZA ALICE ?
The tax return of LA MAISON DE LA PIZZA ALICE 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 MAISON DE LA PIZZA ALICE operate?
LA MAISON DE LA PIZZA ALICE operates in the sector Restauration de type rapide (NAF code 56.10C). 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