Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-11-14 (13 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75001), Paris
LES 3 MARCELS : revenue, balance sheet and financial ratios
LES 3 MARCELS is a French company
founded 13 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75001),
this company of category PME
shows in 2022 a revenue of 836 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES 3 MARCELS (SIREN 789406634)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
836 383 €
226 189 €
263 188 €
792 073 €
698 966 €
624 624 €
490 264 €
403 141 €
Net income
136 288 €
-19 604 €
18 206 €
6 175 €
55 392 €
33 925 €
35 829 €
12 698 €
171 908 €
EBITDA
N/C
4 610 €
53 350 €
-33 889 €
104 426 €
76 374 €
69 387 €
57 440 €
-11 213 €
Net margin
N/C
-2.3%
8.0%
2.3%
7.0%
4.9%
5.7%
2.6%
42.6%
Revenue and income statement
In 2024, LES 3 MARCELS generates positive net income of 136 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 172 k€ -> 136 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
136 288 €
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 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory.
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
52.209%
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
36.863%
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
2015
2016
2017
2018
2019
2020
2021
2022
2024
Debt ratio
3080.52
1421.125
2900.042
618.875
168.812
401.67
1680.298
26438.034
52.209
Financial autonomy
2.53
5.287
2.69
11.184
26.474
16.865
4.661
0.254
36.863
Repayment capacity
1.746
8.755
6.059
4.248
2.032
-9.853
7.503
23.411
None
Cash flow / Revenue
49.765%
7.96%
9.124%
8.426%
10.405%
-10.531%
13.833%
1.358%
None%
Sector positioning
Debt ratio
52.212024
2021
2022
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average-18 pts over 3 years
In 2024, the debt ratio of LES 3 MARCELS (52.21) 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
36.86%2024
2021
2022
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Good+32 pts over 3 years
In 2024, the financial autonomy of LES 3 MARCELS (36.9%) 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.
Repayment capacity
23.41 years2022
2021
2022
Q1: -0.57 years
Med: 0.5 years
Q3: 3.45 years
Average
In 2022, the repayment capacity of LES 3 MARCELS (23.41) 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 66.84. 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
66.842
Liquidity indicators evolution LES 3 MARCELS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
39.059
69.76
61.961
37.099
28.649
198.232
151.95
71.252
66.842
Interest coverage
-70.864
9.725
6.327
7.15
4.975
-8.121
6.665
67.007
None
Sector positioning
Liquidity ratio
66.842024
2021
2022
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Average-17 pts over 3 years
In 2024, the liquidity ratio of LES 3 MARCELS (66.84) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
67.01x2022
2021
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Excellent
In 2022, the interest coverage of LES 3 MARCELS (67.0x) 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 LES 3 MARCELS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
-26 833 €
-15 223 €
-11 974 €
-2 691 €
-29 806 €
39 618 €
-10 755 €
-23 904 €
0 €
Inventory turnover (days)
5
5
5
3
7
13
20
9
0
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
50
60
45
43
48
39
66
51
0
Positioning of LES 3 MARCELS in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LES 3 MARCELS is estimated at
947 760 €
(range 472 991€ - 2 146 098€).
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
472k€947k€2146k€
947 760 €Range: 472 991€ - 2 146 098€
NAF 5 année 2024
Valuation method used
Net Income Multiple
136 288 €
×
7.0x
=947 761 €
Range: 472 992€ - 2 146 099€
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 LES 3 MARCELS with other companies in the same sector:
Yes, LES 3 MARCELS generated a net profit of 136 k€ in 2024.
Where is the headquarters of LES 3 MARCELS ?
The headquarters of LES 3 MARCELS is located in PARIS (75001), in the department Paris.
Where to find the tax return of LES 3 MARCELS ?
The tax return of LES 3 MARCELS 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 LES 3 MARCELS operate?
LES 3 MARCELS 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