Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-11-24 (19 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: AUTRANS-MEAUDRE EN VERCORS (38112), Isere
LE FROMAGER : revenue, balance sheet and financial ratios
LE FROMAGER is a French company
founded 19 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in AUTRANS-MEAUDRE EN VERCORS (38112),
this company of category PME
shows in 2023 a revenue of 538 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, LE FROMAGER generates positive net income of 8 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 966 €
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 45%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory.
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
45.334%
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
28.171%
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
2020
2021
2022
2023
2024
Debt ratio
131.309
76.569
143.988
-275.816
-191.739
-204.726
-569.18
96.207
45.334
Financial autonomy
24.721
37.382
27.498
-30.557
-39.904
-27.91
-6.222
19.11
28.171
Repayment capacity
5.184
1.728
6.343
-1.807
25.146
6.54
1.472
0.635
None
Cash flow / Revenue
2.413%
6.502%
2.691%
-11.994%
0.82%
1.939%
5.024%
6.92%
None%
Sector positioning
Debt ratio
45.332024
2022
2023
2024
Q1: 0.0
Med: 10.76
Q3: 74.43
Average+39 pts over 3 years
In 2024, the debt ratio of LE FROMAGER (45.33) 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
28.17%2024
2022
2023
2024
Q1: 0.27%
Med: 14.75%
Q3: 44.08%
Good+36 pts over 3 years
In 2024, the financial autonomy of LE FROMAGER (28.2%) 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.
Repayment capacity
0.64 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.8 years
Average-8 pts over 2 years
In 2023, the repayment capacity of LE FROMAGER (0.64) 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 101.80. 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
101.801
Liquidity indicators evolution LE FROMAGER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
128.061
170.229
126.93
96.007
69.401
74.198
79.673
107.137
101.801
Interest coverage
22.449
14.302
23.773
-14.621
46.587
29.79
15.646
8.453
None
Sector positioning
Liquidity ratio
101.82024
2022
2023
2024
Q1: 87.5
Med: 147.87
Q3: 244.64
Average+6 pts over 3 years
In 2024, the liquidity ratio of LE FROMAGER (101.80) 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
8.45x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.47x
Excellent
In 2023, the interest coverage of LE FROMAGER (8.4x) 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.
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 LE FROMAGER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
67 070 €
78 355 €
82 544 €
23 422 €
2 711 €
4 795 €
205 €
2 910 €
0 €
Inventory turnover (days)
22
31
37
16
22
19
19
19
0
Customer payment term (days)
23
20
25
1
0
0
0
1
0
Supplier payment term (days)
55
46
56
42
45
47
47
52
0
Positioning of LE FROMAGER in its sector
Comparison with sector Commerce d'alimentation générale
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of LE FROMAGER is estimated at
46 407 €
(range 20 934€ - 104 802€).
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
551 transactions
20k€46k€104k€
46 407 €Range: 20 934€ - 104 802€
NAF 5 année 2024
Valuation method used
Net Income Multiple
7 966 €
×
5.8x
=46 407 €
Range: 20 935€ - 104 802€
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 551 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 (Commerce d'alimentation générale)
Compare LE FROMAGER with other companies in the same sector:
Yes, LE FROMAGER generated a net profit of 8 k€ in 2024.
Where is the headquarters of LE FROMAGER ?
The headquarters of LE FROMAGER is located in AUTRANS-MEAUDRE EN VERCORS (38112), in the department Isere.
Where to find the tax return of LE FROMAGER ?
The tax return of LE FROMAGER 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 FROMAGER operate?
LE FROMAGER operates in the sector Commerce d'alimentation générale (NAF code 47.11B). 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