Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-06-12 (8 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: PARIS (75015), Paris
LE JARDIN DE BONHEUR : revenue, balance sheet and financial ratios
LE JARDIN DE BONHEUR is a French company
founded 8 years ago,
specialized in the sector Restauration de type rapide.
Based in PARIS (75015),
this company of category PME
shows in 2024 a revenue of 267 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE JARDIN DE BONHEUR (SIREN 830247870)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
266 972 €
264 079 €
225 492 €
193 972 €
142 256 €
173 901 €
229 170 €
Net income
23 963 €
29 271 €
12 577 €
13 980 €
13 322 €
15 677 €
-3 195 €
EBITDA
22 723 €
27 100 €
8 537 €
13 356 €
17 386 €
18 545 €
-1 602 €
Net margin
9.0%
11.1%
5.6%
7.2%
9.4%
9.0%
-1.4%
Revenue and income statement
In 2024, LE JARDIN DE BONHEUR achieves revenue of 267 k€. Revenue is growing positively over 7 years (CAGR: +2.6%). Vs 2023: +1%. After deducting consumption (88 k€), gross margin stands at 179 k€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 23 k€, representing 8.5% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 24 k€, i.e. 9.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
266 972 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
178 956 €
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
22 723 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 341 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
23 963 €
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
8.5%
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 2%. 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
2.053%
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
1.083%
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
9.425%
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
0.015
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 JARDIN DE BONHEUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
4094.631
837.23
453.605
272.293
174.583
29.791
2.053
Financial autonomy
86.568
79.065
73.332
62.767
49.677
12.319
1.083
Repayment capacity
23.18
4.9
5.125
4.277
3.514
0.809
0.015
Cash flow / Revenue
2.451%
12.617%
12.982%
8.625%
5.908%
11.467%
9.425%
Sector positioning
Debt ratio
2.052024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Good-47 pts over 3 years
In 2024, the debt ratio of LE JARDIN DE BONHEUR (2.05) 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
1.08%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Average-47 pts over 3 years
In 2024, the financial autonomy of LE JARDIN DE BONHEUR (1.1%) 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
0.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Good-41 pts over 3 years
In 2024, the repayment capacity of LE JARDIN DE BONHEUR (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 50.91. 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 0.7x. Danger: operating income does not cover interest charges, unsustainable situation.
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
50.908
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
0.656
Liquidity indicators evolution LE JARDIN DE BONHEUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
22.875
19.078
17.238
15.631
17.557
23.45
50.908
Interest coverage
-155.868
7.754
7.034
7.555
0.0
4.354
0.656
Sector positioning
Liquidity ratio
50.912024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Watch
In 2024, the liquidity ratio of LE JARDIN DE BONHEUR (50.91) 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
0.66x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Good+31 pts over 3 years
In 2024, the interest coverage of LE JARDIN DE BONHEUR (0.7x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. Favorable situation: supplier credit is longer than customer credit by 25 days. Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-131 days): operations structurally generate cash.
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
-96 876 €
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
25 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
5 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
-131 j
WCR and payment terms evolution LE JARDIN DE BONHEUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-85 881 €
-88 098 €
-75 766 €
-83 220 €
-99 686 €
-97 868 €
-96 876 €
Inventory turnover (days)
1
0
6
7
7
6
5
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
23
29
26
26
32
20
25
Positioning of LE JARDIN DE BONHEUR in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LE JARDIN DE BONHEUR is estimated at
140 294 €
(range 73 356€ - 263 256€).
With an EBITDA of 22 723€, 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
73k€140k€263k€
140 294 €Range: 73 356€ - 263 256€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
22 723 €×5.4x
Estimation122 655 €
60 423€ - 241 180€
Revenue Multiple30%
266 972 €×0.57x
Estimation152 130 €
88 375€ - 223 997€
Net Income Multiple20%
23 963 €×7.0x
Estimation166 641 €
83 164€ - 377 340€
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 de type rapide)
Compare LE JARDIN DE BONHEUR with other companies in the same sector:
Frequently asked questions about LE JARDIN DE BONHEUR
What is the revenue of LE JARDIN DE BONHEUR ?
The revenue of LE JARDIN DE BONHEUR in 2024 is 267 k€.
Is LE JARDIN DE BONHEUR profitable?
Yes, LE JARDIN DE BONHEUR generated a net profit of 24 k€ in 2024.
Where is the headquarters of LE JARDIN DE BONHEUR ?
The headquarters of LE JARDIN DE BONHEUR is located in PARIS (75015), in the department Paris.
Where to find the tax return of LE JARDIN DE BONHEUR ?
The tax return of LE JARDIN DE BONHEUR 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 JARDIN DE BONHEUR operate?
LE JARDIN DE BONHEUR operates in the sector Restauration de type rapide (NAF code 56.10C). 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