Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-01-01 (37 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75014), Paris
LE PETIT SOMMELIER : revenue, balance sheet and financial ratios
LE PETIT SOMMELIER is a French company
founded 37 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75014),
this company of category PME
shows in 2022 a revenue of 2.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE PETIT SOMMELIER (SIREN 349620518)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 783 078 €
1 313 021 €
975 071 €
2 433 530 €
2 088 125 €
1 960 696 €
1 809 770 €
Net income
160 365 €
89 559 €
212 891 €
219 445 €
56 361 €
209 582 €
108 188 €
144 349 €
303 518 €
EBITDA
N/C
N/C
335 256 €
279 609 €
126 957 €
363 066 €
221 279 €
278 677 €
328 669 €
Net margin
N/C
N/C
7.6%
16.7%
5.8%
8.6%
5.2%
7.4%
16.8%
Revenue and income statement
In 2024, LE PETIT SOMMELIER generates positive net income of 160 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 304 k€ -> 160 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
160 365 €
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 585%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
584.703%
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
9.511%
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
152.396
931.081
1165.608
549.196
2442.34
620.394
546.483
1063.836
584.703
Financial autonomy
34.605
8.543
6.683
12.148
3.445
10.738
11.813
5.488
9.511
Repayment capacity
1.725
5.88
6.448
4.534
15.247
5.146
4.916
None
None
Cash flow / Revenue
18.124%
10.695%
8.213%
11.007%
10.596%
17.816%
9.34%
None%
None%
Sector positioning
Debt ratio
584.72024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average
In 2024, the debt ratio of LE PETIT SOMMELIER (584.70) 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
9.51%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Average
In 2024, the financial autonomy of LE PETIT SOMMELIER (9.5%) 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
4.92 years2022
2022
Q1: -0.57 years
Med: 0.5 years
Q3: 3.45 years
Average
In 2022, the repayment capacity of LE PETIT SOMMELIER (4.92) 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 139.31. 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
139.308
Liquidity indicators evolution LE PETIT SOMMELIER
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
101.635
119.041
95.3
156.965
327.858
211.357
182.084
116.511
139.308
Interest coverage
2.257
7.832
11.857
5.424
13.476
5.834
5.117
None
None
Sector positioning
Liquidity ratio
139.312024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Good-5 pts over 3 years
In 2024, the liquidity ratio of LE PETIT SOMMELIER (139.31) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
5.12x2022
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Excellent
In 2022, the interest coverage of LE PETIT SOMMELIER (5.1x) 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 PETIT SOMMELIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
199 636 €
336 044 €
352 288 €
390 557 €
554 357 €
611 553 €
559 872 €
0 €
0 €
Inventory turnover (days)
62
82
83
85
205
188
99
0
0
Customer payment term (days)
0
0
0
1
0
1
0
0
0
Supplier payment term (days)
22
24
32
54
93
107
57
0
0
Positioning of LE PETIT SOMMELIER in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LE PETIT SOMMELIER is estimated at
1 115 194 €
(range 556 551€ - 2 525 234€).
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
556k€1115k€2525k€
1 115 194 €Range: 556 551€ - 2 525 234€
NAF 5 année 2024
Valuation method used
Net Income Multiple
160 365 €
×
7.0x
=1 115 195 €
Range: 556 552€ - 2 525 234€
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 LE PETIT SOMMELIER with other companies in the same sector:
Frequently asked questions about LE PETIT SOMMELIER
What is the revenue of LE PETIT SOMMELIER ?
The revenue of LE PETIT SOMMELIER in 2022 is 2.8 M€.
Is LE PETIT SOMMELIER profitable?
Yes, LE PETIT SOMMELIER generated a net profit of 160 k€ in 2024.
Where is the headquarters of LE PETIT SOMMELIER ?
The headquarters of LE PETIT SOMMELIER is located in PARIS (75014), in the department Paris.
Where to find the tax return of LE PETIT SOMMELIER ?
The tax return of LE PETIT SOMMELIER 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 PETIT SOMMELIER operate?
LE PETIT SOMMELIER 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