Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-06-02 (17 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: CRETEIL (94000), Val-de-Marne
LE BONHEUR THAI : revenue, balance sheet and financial ratios
LE BONHEUR THAI is a French company
founded 17 years ago,
specialized in the sector Restauration traditionnelle.
Based in CRETEIL (94000),
this company of category PME
shows in 2014 a revenue of 187 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE BONHEUR THAI (SIREN 504513599)
Indicator
2015
2014
2013
Revenue
N/C
187 310 €
174 285 €
Net income
7 692 €
8 241 €
9 020 €
EBITDA
-141 509 €
5 481 €
6 957 €
Net margin
N/C
4.4%
5.2%
Revenue and income statement
In 2015, LE BONHEUR THAI generates positive net income of 8 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2013-2015: 9 k€ -> 8 k€.
Gross margin (2015)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-49 011 €
EBITDA (2015)
?
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
-141 509 €
EBIT (2015)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 134 €
Net income (2015)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 692 €
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 12%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
Debt ratio (2015)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
11.518%
Financial autonomy (2015)
?
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
2.168%
Repayment capacity (2015)
?
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
0.344
Asset age ratio (2015)
?
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
2013
2014
2015
Debt ratio
316.619
83.79
11.518
Financial autonomy
19.014
10.788
2.168
Repayment capacity
1.836
1.239
0.344
Cash flow / Revenue
6.982%
5.524%
None%
Sector positioning
Debt ratio
11.522015
2013
2014
2015
Q1: 0.0
Med: 27.62
Q3: 209.47
Good-40 pts over 3 years
In 2015, the debt ratio of LE BONHEUR THAI (11.52) 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
2.17%2015
2013
2014
2015
Q1: 3.98%
Med: 28.69%
Q3: 57.77%
Average-17 pts over 3 years
In 2015, the financial autonomy of LE BONHEUR THAI (2.2%) 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
0.34 years2015
2013
2014
2015
Q1: 0.0 years
Med: 0.24 years
Q3: 3.17 years
Average-7 pts over 3 years
In 2015, the repayment capacity of LE BONHEUR THAI (0.34) 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 15.98. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2015)
?
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
15.984
Interest coverage (2015)
?
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
-0.437
Liquidity indicators evolution LE BONHEUR THAI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
Liquidity ratio
11.687
14.261
15.984
Interest coverage
25.226
21.492
-0.437
Sector positioning
Liquidity ratio
15.982015
2013
2014
2015
Q1: 31.14
Med: 64.36
Q3: 130.46
Watch+5 pts over 3 years
In 2015, the liquidity ratio of LE BONHEUR THAI (15.98) 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
-0.44x2015
2013
2014
2015
Q1: 0.0x
Med: 0.82x
Q3: 10.56x
Average-50 pts over 3 years
In 2015, the interest coverage of LE BONHEUR THAI (-0.4x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17 days. Favorable situation: supplier credit is longer than customer credit by 17 days.
Operating WCR (2015)
?
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 (2015)
?
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 (2015)
?
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
17 j
Inventory turnover (2015)
?
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 LE BONHEUR THAI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
Operating WCR
-80 849 €
-82 553 €
0 €
Inventory turnover (days)
5
6
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
14
10
17
Positioning of LE BONHEUR THAI in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 7347 transactions of similar company sales
(all years),
the value of LE BONHEUR THAI is estimated at
56 931 €
(range 27 405€ - 112 410€).
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 value2015
7347 transactions
27k€56k€112k€
56 931 €Range: 27 405€ - 112 410€
NAF 5 all-time
Valuation method used
Net Income Multiple
7 692 €
×
7.4x
=56 931 €
Range: 27 405€ - 112 411€
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 7347 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 LE BONHEUR THAI with other companies in the same sector:
Yes, LE BONHEUR THAI generated a net profit of 8 k€ in 2015.
Where is the headquarters of LE BONHEUR THAI ?
The headquarters of LE BONHEUR THAI is located in CRETEIL (94000), in the department Val-de-Marne.
Where to find the tax return of LE BONHEUR THAI ?
The tax return of LE BONHEUR THAI 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 LE BONHEUR THAI operate?
LE BONHEUR THAI 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