Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 1999-06-28 (26 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: RENNES (35200), Ille-et-Vilaine
LANGEVIN RESTAURATION : revenue, balance sheet and financial ratios
LANGEVIN RESTAURATION is a French company
founded 26 years ago,
specialized in the sector Activités des sociétés holding.
Based in RENNES (35200),
this company of category GE
shows in 2022 a revenue of 933€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LANGEVIN RESTAURATION (SIREN 423509108)
Indicator
2023
2022
2021
2020
2019
2019
2018
2017
2016
Revenue
N/C
933 €
N/C
243 281 €
535 480 €
954 177 €
1 143 275 €
963 535 €
192 716 €
Net income
-4 981 €
-253 430 €
-268 497 €
-248 653 €
-44 845 €
-93 773 €
30 445 €
-102 493 €
-13 931 €
EBITDA
41 746 €
-191 358 €
-199 018 €
-150 116 €
32 110 €
44 185 €
138 962 €
56 595 €
-7 270 €
Net margin
N/C
-27162.9%
N/C
-102.2%
-8.4%
-9.8%
2.7%
-10.6%
-7.2%
Revenue and income statement
In 2023, LANGEVIN RESTAURATION records a net loss of 5 k€. This deficit will reduce equity on the balance sheet.
EBITDA (2023)
?
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
41 746 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
41 745 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-4 981 €
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 -101%. 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 -7924%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-100.662%
Financial autonomy (2023)
?
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
-7924.147%
Repayment capacity (2023)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
Debt ratio
55.585
0.0
536.515
-3588.215
-752.008
-173.409
-140.786
-119.787
-100.662
Financial autonomy
40.276
6.371
11.372
-2.206
-12.139
-78.942
-127.854
-364.017
-7924.147
Repayment capacity
-4.543
0.0
5.042
-28.19
43.829
-2.931
-3.922
-4.799
-168.486
Cash flow / Revenue
-8.82%
0.603%
7.438%
-1.744%
1.856%
-74.576%
None%
-22166.881%
None%
Sector positioning
Debt ratio
-100.662023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Excellent
In 2023, the debt ratio of LANGEVIN RESTAURATION (-100.66) 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
-7924.15%2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Average
In 2023, the financial autonomy of LANGEVIN RESTAURATION (-7924.1%) 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
-168.49 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.09 years
Q3: 3.23 years
Excellent
In 2023, the repayment capacity of LANGEVIN RESTAURATION (-168.49) 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 210.34. 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 92.4x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
210.338
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
Liquidity ratio
161.926
96.587
114.53
119.406
96.446
44.553
91.697
357.488
210.338
Interest coverage
-0.88
5.654
3.068
10.508
11.464
-3.893
-4.009
-8.258
92.354
Sector positioning
Liquidity ratio
210.342023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Average
In 2023, the liquidity ratio of LANGEVIN RESTAURATION (210.34) 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
92.35x2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Excellent+27 pts over 3 years
In 2023, the interest coverage of LANGEVIN RESTAURATION (92.3x) 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.
Operating WCR (2023)
?
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
0 €
Customer credit (2023)
?
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 (2023)
?
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
-28 j
Inventory turnover (2023)
?
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 and payment terms evolution LANGEVIN RESTAURATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
Operating WCR
40 625 €
81 910 €
36 276 €
-19 522 €
-8 546 €
25 002 €
0 €
218 616 €
0 €
Inventory turnover (days)
17
7
6
4
13
10
0
0
0
Customer payment term (days)
29
15
3
0
0
0
0
360
0
Supplier payment term (days)
267
109
77
53
51
156
279
356
-28
Positioning of LANGEVIN RESTAURATION in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of LANGEVIN RESTAURATION is estimated at
190 745 €
(range 69 888€ - 324 574€).
With an EBITDA of 41 746€, the sector multiple of 4.6x is applied.
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 value2023
63 tx
69k€190k€324k€
190 745 €Range: 69 888€ - 324 574€
NAF 5 année 2023
Valuation method used
EBITDA Multiple
41 746 €
×
4.6x
=190 746 €
Range: 69 889€ - 324 575€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 (Activités des sociétés holding)
Compare LANGEVIN RESTAURATION with other companies in the same sector:
Frequently asked questions about LANGEVIN RESTAURATION
What is the revenue of LANGEVIN RESTAURATION ?
The revenue of LANGEVIN RESTAURATION in 2022 is 933€.
Is LANGEVIN RESTAURATION profitable?
LANGEVIN RESTAURATION recorded a net loss in 2023.
Where is the headquarters of LANGEVIN RESTAURATION ?
The headquarters of LANGEVIN RESTAURATION is located in RENNES (35200), in the department Ille-et-Vilaine.
Where to find the tax return of LANGEVIN RESTAURATION ?
The tax return of LANGEVIN RESTAURATION 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 LANGEVIN RESTAURATION operate?
LANGEVIN RESTAURATION operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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