Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-12-06 (15 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75005), Paris
LE REPAIRE DE STEPHANE : revenue, balance sheet and financial ratios
LE REPAIRE DE STEPHANE is a French company
founded 15 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75005),
this company of category PME
shows in 2014 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE REPAIRE DE STEPHANE (SIREN 528923832)
Indicator
2020
2019
2018
2017
2014
2013
2012
Revenue
N/C
N/C
N/C
N/C
1 196 479 €
1 029 513 €
869 476 €
Net income
17 193 €
167 016 €
256 977 €
107 458 €
72 191 €
72 490 €
44 313 €
EBITDA
N/C
N/C
N/C
N/C
157 151 €
133 925 €
130 292 €
Net margin
N/C
N/C
N/C
N/C
6.0%
7.0%
5.1%
Revenue and income statement
In 2020, LE REPAIRE DE STEPHANE generates positive net income of 17 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2012-2020: 44 k€ -> 17 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
17 193 €
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 74%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
74.305%
Financial autonomy (2020)
?
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
51.375%
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LE REPAIRE DE STEPHANE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2017
2018
2019
2020
Debt ratio
-1088.206
0.0
536.629
55.288
18.927
34.774
74.305
Financial autonomy
-6.632
0.985
7.89
36.105
54.047
61.829
51.375
Repayment capacity
7.917
0.0
3.761
None
None
None
None
Cash flow / Revenue
9.664%
9.532%
9.722%
None%
None%
None%
None%
Sector positioning
Debt ratio
74.312020
2018
2019
2020
Q1: 0.15
Med: 60.24
Q3: 221.22
Average+15 pts over 3 years
In 2020, the debt ratio of LE REPAIRE DE STEPHANE (74.31) 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
51.38%2020
2018
2019
2020
Q1: 7.62%
Med: 31.67%
Q3: 57.54%
Good
In 2020, the financial autonomy of LE REPAIRE DE STEPHANE (51.4%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 505.43. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
505.43
Liquidity indicators evolution LE REPAIRE DE STEPHANE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2012
2013
2014
2017
2018
2019
2020
Liquidity ratio
44.322
90.895
52.968
58.975
91.791
235.301
505.43
Interest coverage
25.774
22.855
16.906
None
None
None
None
Sector positioning
Liquidity ratio
505.432020
2018
2019
2020
Q1: 71.75
Med: 151.42
Q3: 282.87
Excellent+28 pts over 3 years
In 2020, the liquidity ratio of LE REPAIRE DE STEPHANE (505.43) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 REPAIRE DE STEPHANE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2017
2018
2019
2020
Operating WCR
-156 558 €
-57 148 €
-312 030 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
1
1
1
0
0
0
0
Customer payment term (days)
4
1
0
0
0
0
0
Supplier payment term (days)
77
54
59
0
0
0
0
Positioning of LE REPAIRE DE STEPHANE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 719 transactions of similar company sales
in 2020,
the value of LE REPAIRE DE STEPHANE is estimated at
141 130 €
(range 65 008€ - 238 642€).
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 value2020
719 transactions
65k€141k€238k€
141 130 €Range: 65 008€ - 238 642€
NAF 5 année 2020
Valuation method used
Net Income Multiple
17 193 €
×
8.2x
=141 130 €
Range: 65 008€ - 238 642€
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 719 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 REPAIRE DE STEPHANE with other companies in the same sector:
Frequently asked questions about LE REPAIRE DE STEPHANE
What is the revenue of LE REPAIRE DE STEPHANE ?
The revenue of LE REPAIRE DE STEPHANE in 2014 is 1.2 M€.
Is LE REPAIRE DE STEPHANE profitable?
Yes, LE REPAIRE DE STEPHANE generated a net profit of 17 k€ in 2020.
Where is the headquarters of LE REPAIRE DE STEPHANE ?
The headquarters of LE REPAIRE DE STEPHANE is located in PARIS (75005), in the department Paris.
Where to find the tax return of LE REPAIRE DE STEPHANE ?
The tax return of LE REPAIRE DE STEPHANE 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 REPAIRE DE STEPHANE operate?
LE REPAIRE DE STEPHANE 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