Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-05-01 (9 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: LA GUERINIERE (85680), Vendee
LE POISSON BULLE : revenue, balance sheet and financial ratios
LE POISSON BULLE is a French company
founded 9 years ago,
specialized in the sector Restauration de type rapide.
Based in LA GUERINIERE (85680),
this company of category PME
shows in 2023 a revenue of 332 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE POISSON BULLE (SIREN 829655190)
Indicator
2023
2021
2020
2019
2018
Revenue
332 221 €
199 369 €
172 950 €
225 220 €
175 015 €
Net income
19 724 €
20 671 €
-4 539 €
-12 839 €
1 795 €
EBITDA
27 205 €
29 397 €
-8 746 €
10 297 €
13 925 €
Net margin
5.9%
10.4%
-2.6%
-5.7%
1.0%
Revenue and income statement
In 2023, LE POISSON BULLE achieves revenue of 332 k€. Over the period 2018-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +13.7%. Vs 2021, growth of +67% (199 k€ -> 332 k€). After deducting consumption (111 k€), gross margin stands at 222 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 27 k€, representing 8.2% of revenue. Warning negative scissor effect: despite revenue change (+67%), EBITDA varies by -7%, reducing margin by 6.6 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 20 k€, i.e. 5.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
332 221 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
221 685 €
EBITDA (2023)
?
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
27 205 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
23 821 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
19 724 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
8.2%
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 49%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
48.815%
Financial autonomy (2023)
?
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
15.791%
Cash flow / Revenue (2023)
?
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
8.278%
Repayment capacity (2023)
?
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
0.075
Asset age ratio (2023)
?
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
2018
2019
2020
2021
2023
Debt ratio
1194.988
-472.974
-250.798
395.227
48.815
Financial autonomy
72.07
88.36
68.937
35.386
15.791
Repayment capacity
4.354
4.323
8.43
0.749
0.075
Cash flow / Revenue
5.351%
4.58%
2.157%
14.475%
8.278%
Sector positioning
Debt ratio
48.812023
2020
2021
2023
Q1: 0.0
Med: 20.04
Q3: 134.27
Average+31 pts over 3 years
In 2023, the debt ratio of LE POISSON BULLE (48.81) 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
15.79%2023
2020
2021
2023
Q1: 0.42%
Med: 17.62%
Q3: 44.16%
Average-28 pts over 3 years
In 2023, the financial autonomy of LE POISSON BULLE (15.8%) 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
0.07 years2023
2020
2021
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 2.06 years
Average-24 pts over 3 years
In 2023, the repayment capacity of LE POISSON BULLE (0.07) 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 149.59. 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 2.3x. Financial charges are adequately covered by operations.
Liquidity ratio (2023)
?
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
149.595
Interest coverage (2023)
?
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
2.264
Liquidity indicators evolution LE POISSON BULLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2023
Liquidity ratio
77.579
107.973
32.81
71.119
149.595
Interest coverage
4.926
10.11
-16.819
0.84
2.264
Sector positioning
Liquidity ratio
149.592023
2020
2021
2023
Q1: 58.12
Med: 115.45
Q3: 210.02
Good+34 pts over 3 years
In 2023, the liquidity ratio of LE POISSON BULLE (149.59) 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
2.26x2023
2020
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.47x
Good+48 pts over 3 years
In 2023, the interest coverage of LE POISSON BULLE (2.3x) 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. Inventory turnover is 14 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-50 days): operations structurally generate cash. Notable WCR improvement over the period (-554%), freeing up cash.
Operating WCR (2023)
?
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
-45 989 €
Customer credit (2023)
?
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 (2023)
?
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 (2023)
?
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
14 j
WCR in days of revenue (2023)
?
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
-50 j
WCR and payment terms evolution LE POISSON BULLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2023
Operating WCR
-7 029 €
-7 439 €
-30 123 €
-44 360 €
-45 989 €
Inventory turnover (days)
1
2
3
4
14
Customer payment term (days)
0
2
0
0
0
Supplier payment term (days)
10
2
2
9
0
Positioning of LE POISSON BULLE in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of LE POISSON BULLE is estimated at
177 774 €
(range 96 777€ - 335 357€).
With an EBITDA of 27 205€, the sector multiple of 6.3x is applied.
The price/revenue ratio is 0.66x
(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 value2023
689 transactions
96k€177k€335k€
177 774 €Range: 96 777€ - 335 357€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
27 205 €×6.3x
Estimation171 165 €
92 293€ - 356 789€
Revenue Multiple30%
332 221 €×0.66x
Estimation218 239 €
128 279€ - 309 722€
Net Income Multiple20%
19 724 €×6.8x
Estimation133 602 €
60 734€ - 320 231€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 689 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 POISSON BULLE with other companies in the same sector:
The revenue of LE POISSON BULLE in 2023 is 332 k€.
Is LE POISSON BULLE profitable?
Yes, LE POISSON BULLE generated a net profit of 20 k€ in 2023.
Where is the headquarters of LE POISSON BULLE ?
The headquarters of LE POISSON BULLE is located in LA GUERINIERE (85680), in the department Vendee.
Where to find the tax return of LE POISSON BULLE ?
The tax return of LE POISSON BULLE 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 POISSON BULLE operate?
LE POISSON BULLE 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