Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-01-01 (23 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: CORPEAU (21190), Cote-d'Or
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
L'AUBERGE DU VIEUX VIGNERON : revenue, balance sheet and financial ratios
L'AUBERGE DU VIEUX VIGNERON is a French company
founded 23 years ago,
specialized in the sector Restauration traditionnelle.
Based in CORPEAU (21190),
this company of category PME
shows in 2019 a revenue of 809 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'AUBERGE DU VIEUX VIGNERON (SIREN 448871665)
Indicator
2024
2023
2022
2019
Revenue
N/C
N/C
N/C
809 014 €
Net income
45 621 €
25 980 €
-58 314 €
47 301 €
EBITDA
N/C
N/C
N/C
76 099 €
Net margin
N/C
N/C
N/C
5.8%
Revenue and income statement
In 2024, L'AUBERGE DU VIEUX VIGNERON generates positive net income of 46 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2024: 47 k€ -> 46 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
45 621 €
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 58%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
57.866%
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
46.753%
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 L'AUBERGE DU VIEUX VIGNERON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2022
2023
2024
Debt ratio
38.709
128.056
79.522
57.866
Financial autonomy
51.167
30.142
38.866
46.753
Repayment capacity
0.919
None
None
None
Cash flow / Revenue
8.813%
None%
None%
None%
Sector positioning
Debt ratio
57.872024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average-10 pts over 3 years
In 2024, the debt ratio of L'AUBERGE DU VIEUX VIGNERON (57.87) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
46.75%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Good+18 pts over 3 years
In 2024, the financial autonomy of L'AUBERGE DU VIEUX VIGNERON (46.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 100.28. 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
100.278
Liquidity indicators evolution L'AUBERGE DU VIEUX VIGNERON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2022
2023
2024
Liquidity ratio
97.029
84.191
86.809
100.278
Interest coverage
6.934
None
None
None
Sector positioning
Liquidity ratio
100.282024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Average+9 pts over 3 years
In 2024, the liquidity ratio of L'AUBERGE DU VIEUX VIGNERON (100.28) 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.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution L'AUBERGE DU VIEUX VIGNERON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2022
2023
2024
Operating WCR
79 939 €
0 €
0 €
0 €
Inventory turnover (days)
30
0
0
0
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
59
0
0
0
Positioning of L'AUBERGE DU VIEUX VIGNERON in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of L'AUBERGE DU VIEUX VIGNERON is estimated at
317 253 €
(range 158 329€ - 718 384€).
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
158k€317k€718k€
317 253 €Range: 158 329€ - 718 384€
NAF 5 année 2024
Valuation method used
Net Income Multiple
45 621 €
×
7.0x
=317 253 €
Range: 158 329€ - 718 384€
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 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 traditionnelle)
Compare L'AUBERGE DU VIEUX VIGNERON with other companies in the same sector:
Frequently asked questions about L'AUBERGE DU VIEUX VIGNERON
What is the revenue of L'AUBERGE DU VIEUX VIGNERON ?
The revenue of L'AUBERGE DU VIEUX VIGNERON in 2019 is 809 k€.
Is L'AUBERGE DU VIEUX VIGNERON profitable?
Yes, L'AUBERGE DU VIEUX VIGNERON generated a net profit of 46 k€ in 2024.
Where is the headquarters of L'AUBERGE DU VIEUX VIGNERON ?
The headquarters of L'AUBERGE DU VIEUX VIGNERON is located in CORPEAU (21190), in the department Cote-d'Or.
Where to find the tax return of L'AUBERGE DU VIEUX VIGNERON ?
The tax return of L'AUBERGE DU VIEUX VIGNERON 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'AUBERGE DU VIEUX VIGNERON operate?
L'AUBERGE DU VIEUX VIGNERON 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