Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-08-02 (9 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: BEZIERS (34500), Herault
LE BUFFET DE LA FRAICHEUR : revenue, balance sheet and financial ratios
LE BUFFET DE LA FRAICHEUR is a French company
founded 9 years ago,
specialized in the sector Restauration traditionnelle.
Based in BEZIERS (34500),
this company of category PME
shows in 2024 a revenue of 231 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE BUFFET DE LA FRAICHEUR (SIREN 821868932)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
231 202 €
222 378 €
201 800 €
153 372 €
168 862 €
223 323 €
233 549 €
252 385 €
Net income
-7 889 €
-7 624 €
24 503 €
86 658 €
-8 918 €
22 970 €
-844 €
515 €
EBITDA
42 353 €
42 995 €
29 258 €
107 735 €
6 261 €
42 013 €
13 028 €
14 776 €
Net margin
-3.4%
-3.4%
12.1%
56.5%
-5.3%
10.3%
-0.4%
0.2%
Revenue and income statement
In 2024, LE BUFFET DE LA FRAICHEUR achieves revenue of 231 k€. Activity remains stable over the period (CAGR: -1.2%). Vs 2023: +4%. After deducting consumption (128 k€), gross margin stands at 104 k€, i.e. a rate of 45%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 42 k€, representing 18.3% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -8 k€ (-3.4% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
231 202 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
103 615 €
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
42 353 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 983 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-7 889 €
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
18.3%
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 20%. 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 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 16.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
19.647%
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
6.949%
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
16.832%
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
0.567
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 LE BUFFET DE LA FRAICHEUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
5427.112
6319.73
506.439
986.317
130.201
97.234
95.507
19.647
Financial autonomy
85.915
85.571
71.582
79.56
47.765
40.197
37.599
6.949
Repayment capacity
8.776
7.055
2.205
10.975
0.728
1.642
0.702
0.567
Cash flow / Revenue
6.179%
6.896%
17.951%
5.451%
69.202%
17.046%
19.235%
16.832%
Sector positioning
Debt ratio
19.652024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Good-19 pts over 3 years
In 2024, the debt ratio of LE BUFFET DE LA FRAICHEUR (19.65) 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
6.95%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Average-32 pts over 3 years
In 2024, the financial autonomy of LE BUFFET DE LA FRAICHEUR (7.0%) 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
0.57 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.55 years
Q3: 2.88 years
Average-10 pts over 3 years
In 2024, the repayment capacity of LE BUFFET DE LA FRAICHEUR (0.57) 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 84.17. 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 2.0x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
84.168
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
1.957
Liquidity indicators evolution LE BUFFET DE LA FRAICHEUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
25.446
13.692
16.103
49.396
125.248
113.606
92.471
84.168
Interest coverage
16.452
16.319
4.601
18.927
1.912
3.917
2.556
1.957
Sector positioning
Liquidity ratio
84.172024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Average-6 pts over 3 years
In 2024, the liquidity ratio of LE BUFFET DE LA FRAICHEUR (84.17) 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
1.96x2024
2022
2023
2024
Q1: 0.0x
Med: 0.65x
Q3: 5.46x
Good-16 pts over 3 years
In 2024, the interest coverage of LE BUFFET DE LA FRAICHEUR (2.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 188 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 151 days. The gap of 37 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 89 days (= Average inventory / Cost of goods x 360). WCR is negative (-83 days): operations structurally generate cash. Over 2017-2024, WCR increased by +29%, requiring additional financing.
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
-52 994 €
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
188 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
151 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
89 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
-83 j
WCR and payment terms evolution LE BUFFET DE LA FRAICHEUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-74 148 €
-72 729 €
-61 231 €
-56 775 €
-20 977 €
-12 306 €
-35 400 €
-52 994 €
Inventory turnover (days)
4
3
3
56
126
99
93
89
Customer payment term (days)
0
0
0
0
47
82
133
188
Supplier payment term (days)
12
16
16
34
63
64
95
151
Positioning of LE BUFFET DE LA FRAICHEUR in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LE BUFFET DE LA FRAICHEUR is estimated at
192 288 €
(range 99 088€ - 353 700€).
With an EBITDA of 42 353€, 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
99k€192k€353k€
192 288 €Range: 99 088€ - 353 700€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
42 353 €×5.4x
Estimation228 614 €
112 622€ - 449 530€
Revenue Multiple30%
231 202 €×0.57x
Estimation131 747 €
76 534€ - 193 985€
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 LE BUFFET DE LA FRAICHEUR with other companies in the same sector:
Frequently asked questions about LE BUFFET DE LA FRAICHEUR
What is the revenue of LE BUFFET DE LA FRAICHEUR ?
The revenue of LE BUFFET DE LA FRAICHEUR in 2024 is 231 k€.
Is LE BUFFET DE LA FRAICHEUR profitable?
LE BUFFET DE LA FRAICHEUR recorded a net loss in 2024.
Where is the headquarters of LE BUFFET DE LA FRAICHEUR ?
The headquarters of LE BUFFET DE LA FRAICHEUR is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of LE BUFFET DE LA FRAICHEUR ?
The tax return of LE BUFFET DE LA FRAICHEUR 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 BUFFET DE LA FRAICHEUR operate?
LE BUFFET DE LA FRAICHEUR 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