Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-04-21 (37 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PALAVAS-LES-FLOTS (34250), Herault
L'ARTIMON SARL : revenue, balance sheet and financial ratios
L'ARTIMON SARL is a French company
founded 37 years ago,
specialized in the sector Restauration traditionnelle.
Based in PALAVAS-LES-FLOTS (34250),
this company of category PME
shows in 2023 a revenue of 60 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'ARTIMON SARL (SIREN 350483822)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
60 000 €
995 515 €
766 813 €
714 990 €
1 205 122 €
1 148 653 €
1 170 925 €
1 139 315 €
1 188 222 €
1 073 452 €
Net income
-3 559 €
318 653 €
60 803 €
-26 895 €
44 244 €
60 487 €
100 841 €
59 821 €
71 654 €
50 072 €
EBITDA
20 578 €
190 394 €
254 494 €
149 666 €
298 325 €
259 995 €
316 213 €
249 485 €
252 054 €
209 250 €
Net margin
-5.9%
32.0%
7.9%
-3.8%
3.7%
5.3%
8.6%
5.3%
6.0%
4.7%
Revenue and income statement
In 2023, L'ARTIMON SARL achieves revenue of 60 k€. Revenue is declining over the period 2014-2023 (CAGR: -27.4%). Significant drop of -94% vs 2022. After deducting consumption (0 €), gross margin stands at 60 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 21 k€, representing 34.3% of revenue. Positive scissor effect: EBITDA margin improves by +15.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -4 k€ (-5.9% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
60 000 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
60 000 €
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
20 578 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 016 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-3 559 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
33.9%
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 0%. 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 87%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.196%
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
86.916%
Cash flow / Revenue (2023)
?
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
-9.885%
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
0.0
Solvency indicators evolution L'ARTIMON SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
35.507
41.413
43.675
35.31
79.312
90.213
148.714
105.788
7.932
0.196
Financial autonomy
57.902
56.518
55.517
56.782
41.705
38.779
32.842
40.485
82.362
86.916
Repayment capacity
1.612
1.58
1.274
0.677
3.277
3.28
-23.729
3.274
1.617
0.0
Cash flow / Revenue
6.903%
7.638%
7.353%
10.879%
8.015%
8.398%
-2.197%
11.732%
2.892%
-9.885%
Sector positioning
Debt ratio
0.22023
2021
2022
2023
Q1: 0.2
Med: 35.0
Q3: 128.41
Excellent-36 pts over 3 years
In 2023, the debt ratio of L'ARTIMON SARL (0.20) 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
86.92%2023
2021
2022
2023
Q1: 5.35%
Med: 29.08%
Q3: 53.84%
Excellent+16 pts over 3 years
In 2023, the financial autonomy of L'ARTIMON SARL (86.9%) 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
0.0 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.57 years
Q3: 3.01 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of L'ARTIMON SARL (0.00) 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 764.35. 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 4.5x. Financial charges are adequately covered by operations.
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
764.348
Interest coverage (2023)
?
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
4.461
Liquidity indicators evolution L'ARTIMON SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
103.63
102.655
95.473
105.318
123.168
150.98
174.39
220.26
900.51
764.348
Interest coverage
1.024
0.852
4.737
3.275
3.382
3.897
8.588
3.101
2.811
4.461
Sector positioning
Liquidity ratio
764.352023
2021
2022
2023
Q1: 66.83
Med: 137.52
Q3: 259.63
Excellent+17 pts over 3 years
In 2023, the liquidity ratio of L'ARTIMON SARL (764.35) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
4.46x2023
2021
2022
2023
Q1: 0.0x
Med: 0.54x
Q3: 4.44x
Excellent
In 2023, the interest coverage of L'ARTIMON SARL (4.5x) 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: 30 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 0 days. The company must finance 30 days of gap between collections and payments. Overall, WCR represents 931 days of revenue, i.e. 155 k€ to permanently finance. Over 2014-2023, WCR increased by +6551%, requiring additional financing.
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
155 116 €
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
30 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
0 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 in days of revenue (2023)
?
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
931 j
WCR and payment terms evolution L'ARTIMON SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-2 405 €
10 837 €
43 294 €
115 863 €
151 806 €
270 682 €
69 661 €
171 896 €
693 754 €
155 116 €
Inventory turnover (days)
3
4
7
7
7
7
15
14
0
0
Customer payment term (days)
4
3
4
8
8
12
4
0
2
30
Supplier payment term (days)
32
39
34
61
87
107
43
54
39
0
Positioning of L'ARTIMON SARL in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of L'ARTIMON SARL is estimated at
95 699 €
(range 52 319€ - 189 649€).
With an EBITDA of 20 578€, the sector multiple of 6.3x is applied.
The price/revenue ratio is 0.66x
(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 value2023
689 transactions
52k€95k€189k€
95 699 €Range: 52 319€ - 189 649€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
20 578 €×6.3x
Estimation129 470 €
69 811€ - 269 877€
Revenue Multiple30%
60 000 €×0.66x
Estimation39 415 €
23 168€ - 55 937€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 689 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 traditionnelle)
Compare L'ARTIMON SARL with other companies in the same sector:
The headquarters of L'ARTIMON SARL is located in PALAVAS-LES-FLOTS (34250), in the department Herault.
Where to find the tax return of L'ARTIMON SARL ?
The tax return of L'ARTIMON SARL 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 L'ARTIMON SARL operate?
L'ARTIMON SARL operates in the sector Restauration traditionnelle (NAF code 56.10A). 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