Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1991-10-01 (34 years)Status: ActiveBusiness sector: Fabrication de plats préparésLocation: MANOSQUE (04100), Alpes-de-Haute-Provence
LA PIZZA DE MANOSQUE : revenue, balance sheet and financial ratios
LA PIZZA DE MANOSQUE is a French company
founded 34 years ago,
specialized in the sector Fabrication de plats préparés.
Based in MANOSQUE (04100),
this company of category PME
shows in 2024 a revenue of 19.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA PIZZA DE MANOSQUE (SIREN 383414919)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
19 718 327 €
18 647 283 €
13 765 830 €
13 987 961 €
14 168 687 €
12 994 399 €
12 323 262 €
10 326 408 €
Net income
474 366 €
389 474 €
299 767 €
376 243 €
500 742 €
601 357 €
641 320 €
559 181 €
EBITDA
816 053 €
617 384 €
537 814 €
619 675 €
849 339 €
1 009 000 €
1 053 042 €
936 883 €
Net margin
2.4%
2.1%
2.2%
2.7%
3.5%
4.6%
5.2%
5.4%
Revenue and income statement
In 2024, LA PIZZA DE MANOSQUE achieves revenue of 19.7 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.7%. Vs 2023: +6%. After deducting consumption (11.2 M€), gross margin stands at 8.5 M€, i.e. a rate of 43%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 816 k€, representing 4.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 474 k€, i.e. 2.4% 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
19 718 327 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 516 056 €
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
816 053 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
427 447 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
474 366 €
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
4.1%
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 23%. 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 60%. 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 2.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
22.747%
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
59.601%
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
3.645%
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
2.123
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 PIZZA DE MANOSQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
16.565
12.123
10.158
21.181
22.128
23.51
19.619
22.747
Financial autonomy
45.624
53.949
59.638
58.611
59.796
61.147
62.569
59.601
Repayment capacity
0.864
0.712
0.692
1.789
3.44
2.823
2.263
2.123
Cash flow / Revenue
6.094%
6.418%
5.902%
4.695%
2.623%
3.682%
2.985%
3.645%
Sector positioning
Debt ratio
22.752024
2022
2023
2024
Q1: 0.14
Med: 23.99
Q3: 83.47
Good+8 pts over 3 years
In 2024, the debt ratio of LA PIZZA DE MANOSQUE (22.75) 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
59.6%2024
2022
2023
2024
Q1: 5.57%
Med: 32.53%
Q3: 54.96%
Excellent
In 2024, the financial autonomy of LA PIZZA DE MANOSQUE (59.6%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
2.12 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.11 years
Q3: 2.33 years
Average
In 2024, the repayment capacity of LA PIZZA DE MANOSQUE (2.12) 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 264.15. 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 1.7x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
264.153
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
1.727
Liquidity indicators evolution LA PIZZA DE MANOSQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
221.463
255.257
281.145
291.261
303.851
315.903
282.591
264.153
Interest coverage
0.543
0.798
0.744
1.985
3.773
4.244
1.196
1.727
Sector positioning
Liquidity ratio
264.152024
2022
2023
2024
Q1: 113.33
Med: 167.62
Q3: 292.46
Good-6 pts over 3 years
In 2024, the liquidity ratio of LA PIZZA DE MANOSQUE (264.15) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.73x2024
2022
2023
2024
Q1: 0.0x
Med: 1.75x
Q3: 7.88x
Average-23 pts over 3 years
In 2024, the interest coverage of LA PIZZA DE MANOSQUE (1.7x) 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: 26 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 43 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Inventory turnover is 75 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 104 days of revenue, i.e. 5.7 M€ to permanently finance. Over 2017-2024, WCR increased by +114%, 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
5 698 202 €
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
26 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
43 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
75 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
104 j
WCR and payment terms evolution LA PIZZA DE MANOSQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 656 778 €
2 556 091 €
2 912 045 €
3 099 542 €
3 346 620 €
4 924 863 €
5 836 973 €
5 698 202 €
Inventory turnover (days)
85
65
67
57
65
90
72
75
Customer payment term (days)
36
44
38
43
31
33
33
26
Supplier payment term (days)
49
47
45
37
40
45
42
43
Positioning of LA PIZZA DE MANOSQUE in its sector
Comparison with sector Fabrication de plats préparés
Valuation estimate
Based on 92 transactions of similar company sales
(all years),
the value of LA PIZZA DE MANOSQUE is estimated at
4 884 009 €
(range 1 650 265€ - 8 380 199€).
With an EBITDA of 816 053€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.46x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
92 tx
1650k€4884k€8380k€
4 884 009 €Range: 1 650 265€ - 8 380 199€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
816 053 €×4.6x
Estimation3 754 958 €
659 925€ - 6 540 445€
Revenue Multiple30%
19 718 327 €×0.46x
Estimation9 141 550 €
4 268 576€ - 14 527 241€
Net Income Multiple20%
474 366 €×2.8x
Estimation1 320 329 €
198 648€ - 3 759 025€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 92 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 (Fabrication de plats préparés)
Compare LA PIZZA DE MANOSQUE with other companies in the same sector:
Frequently asked questions about LA PIZZA DE MANOSQUE
What is the revenue of LA PIZZA DE MANOSQUE ?
The revenue of LA PIZZA DE MANOSQUE in 2024 is 19.7 M€.
Is LA PIZZA DE MANOSQUE profitable?
Yes, LA PIZZA DE MANOSQUE generated a net profit of 474 k€ in 2024.
Where is the headquarters of LA PIZZA DE MANOSQUE ?
The headquarters of LA PIZZA DE MANOSQUE is located in MANOSQUE (04100), in the department Alpes-de-Haute-Provence.
Where to find the tax return of LA PIZZA DE MANOSQUE ?
The tax return of LA PIZZA DE MANOSQUE 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 PIZZA DE MANOSQUE operate?
LA PIZZA DE MANOSQUE operates in the sector Fabrication de plats préparés (NAF code 10.85Z). 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