LAITERIE BAIKO : revenue, balance sheet and financial ratios

LAITERIE BAIKO is a French company founded 9 years ago, specialized in the sector Fabrication de lait liquide et de produits frais. Based in ARCHAMPS (74160), this company of category PME shows in 2024 a revenue of 17.9 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-08-08

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Synthèse

Santé financière : Sous tension

Point(s) de vigilance : exercice déficitaire ; liquidité à court terme tendue.

In summary, LAITERIE BAIKO is currently loss-making, which weighs on its accounts. Its financial structure is fragile, with debt above sector norms — a point to monitor. Point of attention: short-term liquidity is tight.

Financial history - LAITERIE BAIKO (SIREN 828958702)
Indicator 2024 2022 2021 2020 2019 2018
Revenue 17 880 869 € 15 668 847 € 12 736 035 € N/C 7 346 759 € 6 952 103 €
Net income -210 406 € 243 846 € 202 331 € -11 826 € -721 574 € -1 174 176 €
EBITDA 444 694 € 632 706 € 424 936 € N/C -614 436 € -1 654 196 €
Net margin -1.2% 1.6% 1.6% N/C -9.8% -16.9%

Revenue and income statement

In 2024, LAITERIE BAIKO achieves revenue of 17.9 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +17.1%. After deducting consumption (10.1 M€), gross margin stands at 7.8 M€, i.e. a rate of 44%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 445 k€, representing 2.5% of revenue. This ratio is slightly less favorable than the sector median (4.1%). Net income is negative at -210 k€ (-1.2% of revenue), which will impact equity.

Revenue (2024) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

17 880 869 €

Gross margin (2024) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

7 810 031 €

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

444 694 €

EBIT (2024) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

-85 172 €

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

-210 406 €

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

2.5%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 742%. This ratio is less favorable than the sector median (14.3%) and warrants attention. Financial autonomy (= Equity / Total assets x 100) reaches 1%. This ratio is less favorable than the sector median (33.6%) and warrants attention. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.1 years of cash flow to repay all financial debt. This ratio is less favorable than the sector median (0.6 years) and warrants attention. Cash flow represents 1.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This ratio is slightly less favorable than the sector median (2.5%).

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

742.3%

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

1.42%

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

1.28%

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

2.14

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

49.4%

Solvency indicators evolution
LAITERIE BAIKO

Sector positioning

Debt ratio
742.3% 2024
Q1: 0.07%
Med: 14.27%
Q3: 145.64%
Watch

In 2024, the debt ratio of LAITERIE BAIKO (742.3%) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.

Financial autonomy
1.42% 2024
Q1: 7.19%
Med: 33.63%
Q3: 53.93%
Watch

In 2024, the financial autonomy of LAITERIE BAIKO (1.4%) 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
13.29 years 2021
Q1: 0.0 years
Med: 0.58 years
Q3: 4.32 years
Watch

In 2021, the repayment capacity of LAITERIE BAIKO (13.29) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 0.56. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 28.5x. Compared with its sector, this ratio places the company among the best positioned (sector median: 3.5x).

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

0.56

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

28.52

Liquidity indicators evolution
LAITERIE BAIKO

Sector positioning

Liquidity ratio
0.56 2024
Q1: 1.01
Med: 1.43
Q3: 1.96
Watch -68 pts over 3 years

In 2024, the liquidity ratio of LAITERIE BAIKO (0.56) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.

Interest coverage
28.52x 2024
Q1: 0.0x
Med: 3.55x
Q3: 13.02x
Excellent

In 2024, the interest coverage of LAITERIE BAIKO (28.5x) 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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 53 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). Inventory turnover is 23 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 10 days of revenue, i.e. 506 k€ to permanently finance. Between 2019 and 2024, WCR improved by 101 days of revenue, freeing up cash.

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

505 850 €

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

10 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

53 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

23 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

10 j

WCR and payment terms evolution
LAITERIE BAIKO

Positioning of LAITERIE BAIKO in its sector

Comparison with sector Fabrication de lait liquide et de produits frais

Valuation estimate

Indicative estimate only : the number of comparable transactions in this sector is limited (43 transactions). This range of 77 571€ to 1 049 521€ is provided for information purposes only and requires in-depth analysis to be confirmed.

Estimated enterprise value 2024
Indicative
77k€ 179k€ 1049k€
179 160 € Range: 77 571€ - 1 049 521€
NAF 5 all-time

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 43 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 lait liquide et de produits frais)

Compare LAITERIE BAIKO with other companies in the same sector:

Top companies in Fabrication de lait liquide et de produits frais

Largest companies by revenue in the sector Fabrication de lait liquide et de produits frais:

Top companies in Haute-Savoie

Largest companies by revenue in the department Haute-Savoie:

Frequently asked questions about LAITERIE BAIKO

What is the revenue of LAITERIE BAIKO ?

The revenue of LAITERIE BAIKO in 2024 is 17.9 M€.

Is LAITERIE BAIKO profitable?

LAITERIE BAIKO recorded a net loss in 2024.

Where is the headquarters of LAITERIE BAIKO ?

The headquarters of LAITERIE BAIKO is located in ARCHAMPS (74160), in the department Haute-Savoie.

Where to find the tax return of LAITERIE BAIKO ?

The tax return of LAITERIE BAIKO 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 LAITERIE BAIKO operate?

LAITERIE BAIKO operates in the sector Fabrication de lait liquide et de produits frais (NAF code 10.51A). See the 'Sector positioning' section above to compare the company with its competitors.