Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-01-02 (32 years)Status: ActiveBusiness sector: Préparation industrielle de produits à base de viandeLocation: BOSDARROS (64290), Pyrenees-Atlantiques
LE VIEUX CHENE : revenue, balance sheet and financial ratios
LE VIEUX CHENE is a French company
founded 32 years ago,
specialized in the sector Préparation industrielle de produits à base de viande.
Based in BOSDARROS (64290),
this company of category PME
shows in 2024 a revenue of 5.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE VIEUX CHENE (SIREN 393626932)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
4 988 441 €
N/C
3 762 657 €
N/C
N/C
2 814 670 €
2 750 549 €
2 691 289 €
Net income
400 952 €
284 384 €
334 366 €
189 511 €
94 374 €
57 107 €
79 976 €
62 172 €
EBITDA
672 932 €
N/C
520 419 €
N/C
N/C
115 632 €
143 445 €
134 281 €
Net margin
8.0%
N/C
8.9%
N/C
N/C
2.0%
2.9%
2.3%
Revenue and income statement
In 2024, LE VIEUX CHENE achieves revenue of 5.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.0%. After deducting consumption (3.1 M€), gross margin stands at 1.9 M€, i.e. a rate of 38%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 673 k€, representing 13.5% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 401 k€, i.e. 8.0% 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
4 988 441 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 901 715 €
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
672 932 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
493 136 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
400 952 €
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
13.1%
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 15%. 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 68%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
15.112%
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
68.288%
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
10.295%
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
0.648
Solvency indicators evolution LE VIEUX CHENE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
88.327
86.145
64.48
35.507
17.536
7.394
21.03
15.112
Financial autonomy
28.05
31.604
38.973
45.044
55.692
62.763
60.544
68.288
Repayment capacity
3.729
4.028
4.585
None
None
0.281
None
0.648
Cash flow / Revenue
3.703%
4.204%
3.41%
None%
None%
10.672%
None%
10.295%
Sector positioning
Debt ratio
15.112024
2021
2023
2024
Q1: 6.45
Med: 32.78
Q3: 90.97
Good+8 pts over 3 years
In 2024, the debt ratio of LE VIEUX CHENE (15.11) 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
68.29%2024
2021
2023
2024
Q1: 22.29%
Med: 47.18%
Q3: 63.72%
Excellent
In 2024, the financial autonomy of LE VIEUX CHENE (68.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.65 years2024
2021
2024
Q1: 0.0 years
Med: 0.93 years
Q3: 4.06 years
Good+11 pts over 2 years
In 2024, the repayment capacity of LE VIEUX CHENE (0.65) 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 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 2.9x. Financial charges are adequately covered by operations.
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
0.0
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
2.881
Liquidity indicators evolution LE VIEUX CHENE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
174.517
194.561
194.914
182.766
170.056
184.546
0.0
0.0
Interest coverage
15.115
12.407
12.664
None
None
1.309
None
2.881
Sector positioning
Liquidity ratio
0.02024
2021
2023
2024
Q1: 131.3
Med: 205.86
Q3: 315.92
Watch-35 pts over 3 years
In 2024, the liquidity ratio of LE VIEUX CHENE (0.00) 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
2.88x2024
2021
2024
Q1: 0.0x
Med: 3.12x
Q3: 13.56x
Average
In 2024, the interest coverage of LE VIEUX CHENE (2.9x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 48 days. Excellent situation: suppliers finance 48 days of the operating cycle (retail model). WCR is negative (-17 days): operations structurally generate cash. Notable WCR improvement over the period (-126%), freeing up 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
-231 663 €
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
48 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 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
-17 j
WCR and payment terms evolution LE VIEUX CHENE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
880 617 €
768 008 €
711 943 €
0 €
0 €
538 399 €
0 €
-231 663 €
Inventory turnover (days)
134
112
103
0
0
45
0
0
Customer payment term (days)
17
18
19
0
0
29
0
0
Supplier payment term (days)
66
59
36
0
0
52
0
48
Positioning of LE VIEUX CHENE in its sector
Comparison with sector Préparation industrielle de produits à base de viande
Valuation estimate
Based on 108 transactions of similar company sales
(all years),
the value of LE VIEUX CHENE is estimated at
1 959 626 €
(range 1 071 332€ - 4 396 247€).
With an EBITDA of 672 932€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.26x
(conservative valuation).
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
108 transactions
1071k€1959k€4396k€
1 959 626 €Range: 1 071 332€ - 4 396 247€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
672 932 €×3.6x
Estimation2 450 805 €
1 490 268€ - 5 401 104€
Revenue Multiple30%
4 988 441 €×0.26x
Estimation1 281 379 €
674 499€ - 2 177 714€
Net Income Multiple20%
400 952 €×4.4x
Estimation1 749 053 €
619 243€ - 5 211 907€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 108 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 (Préparation industrielle de produits à base de viande)
Compare LE VIEUX CHENE with other companies in the same sector:
Yes, LE VIEUX CHENE generated a net profit of 401 k€ in 2024.
Where is the headquarters of LE VIEUX CHENE ?
The headquarters of LE VIEUX CHENE is located in BOSDARROS (64290), in the department Pyrenees-Atlantiques.
Where to find the tax return of LE VIEUX CHENE ?
The tax return of LE VIEUX CHENE 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 VIEUX CHENE operate?
LE VIEUX CHENE operates in the sector Préparation industrielle de produits à base de viande (NAF code 10.13A). 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