Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-07-08 (23 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: LANGRES (52200), Haute-Marne
LANGRES GRAND SUD : revenue, balance sheet and financial ratios
LANGRES GRAND SUD is a French company
founded 23 years ago,
specialized in the sector Restauration de type rapide.
Based in LANGRES (52200),
this company of category PME
shows in 2024 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LANGRES GRAND SUD (SIREN 442683462)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
2 926 920 €
N/C
3 414 250 €
N/C
N/C
3 278 387 €
3 266 073 €
3 151 020 €
Net income
105 253 €
23 809 €
371 536 €
428 072 €
212 515 €
337 308 €
349 088 €
232 128 €
EBITDA
877 340 €
N/C
880 616 €
N/C
N/C
810 464 €
856 105 €
732 557 €
Net margin
3.6%
N/C
10.9%
N/C
N/C
10.3%
10.7%
7.4%
Revenue and income statement
In 2024, LANGRES GRAND SUD achieves revenue of 2.9 M€. Activity remains stable over the period (CAGR: -0.9%). After deducting consumption (743 k€), gross margin stands at 2.2 M€, i.e. a rate of 75%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 877 k€, representing 30.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 105 k€, i.e. 3.6% 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
2 926 920 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 184 404 €
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
877 340 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
134 131 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
105 253 €
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
30.0%
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 15%. 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 46%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
15.239%
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
45.904%
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
8.589%
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
0.209
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
2021
2022
2023
2024
Debt ratio
68.72
20.341
0.091
84.764
28.273
14.074
0.0
15.239
Financial autonomy
40.724
54.086
53.495
38.827
56.004
62.62
56.1
45.904
Repayment capacity
0.753
0.225
0.001
None
None
0.18
None
0.209
Cash flow / Revenue
11.85%
14.798%
14.608%
None%
None%
14.284%
None%
8.589%
Sector positioning
Debt ratio
15.242024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Good+13 pts over 3 years
In 2024, the debt ratio of LANGRES GRAND SUD (15.24) 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
45.9%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Excellent
In 2024, the financial autonomy of LANGRES GRAND SUD (45.9%) 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
0.21 years2024
2022
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Average
In 2024, the repayment capacity of LANGRES GRAND SUD (0.21) 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 142.73. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
142.731
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
0.0
Liquidity indicators evolution LANGRES GRAND SUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
95.572
128.265
104.684
145.305
222.506
218.445
120.481
142.731
Interest coverage
0.824
0.373
0.073
None
None
0.066
None
0.0
Sector positioning
Liquidity ratio
142.732024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Good-16 pts over 3 years
In 2024, the liquidity ratio of LANGRES GRAND SUD (142.73) 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
0.0x2024
2022
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Average-26 pts over 2 years
In 2024, the interest coverage of LANGRES GRAND SUD (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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. Excellent situation: suppliers finance 39 days of the operating cycle (retail model). Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-9 days): operations structurally generate cash. Notable WCR improvement over the period (-1921%), 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
-71 944 €
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
3 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
42 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
3 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
-9 j
WCR and payment terms evolution LANGRES GRAND SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
-3 561 €
79 300 €
82 845 €
0 €
0 €
285 431 €
0 €
-71 944 €
Inventory turnover (days)
2
2
2
0
0
3
0
3
Customer payment term (days)
2
4
5
0
0
2
0
3
Supplier payment term (days)
34
39
61
0
0
25
0
42
Positioning of LANGRES GRAND SUD in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LANGRES GRAND SUD is estimated at
3 014 610 €
(range 1 530 198€ - 5 724 207€).
With an EBITDA of 877 340€, 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
1530k€3014k€5724k€
3 014 610 €Range: 1 530 198€ - 5 724 207€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
877 340 €×5.4x
Estimation4 735 731 €
2 332 949€ - 9 311 997€
Revenue Multiple30%
2 926 920 €×0.57x
Estimation1 667 858 €
968 889€ - 2 455 766€
Net Income Multiple20%
105 253 €×7.0x
Estimation731 940 €
365 284€ - 1 657 397€
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 de type rapide)
Compare LANGRES GRAND SUD with other companies in the same sector:
Frequently asked questions about LANGRES GRAND SUD
What is the revenue of LANGRES GRAND SUD ?
The revenue of LANGRES GRAND SUD in 2024 is 2.9 M€.
Is LANGRES GRAND SUD profitable?
Yes, LANGRES GRAND SUD generated a net profit of 105 k€ in 2024.
Where is the headquarters of LANGRES GRAND SUD ?
The headquarters of LANGRES GRAND SUD is located in LANGRES (52200), in the department Haute-Marne.
Where to find the tax return of LANGRES GRAND SUD ?
The tax return of LANGRES GRAND SUD 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 LANGRES GRAND SUD operate?
LANGRES GRAND SUD 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