Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 1994-12-13 (31 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: SAINT-HERBLAIN (44800), Loire-Atlantique
LES ARCHES DE LA ROCADE : revenue, balance sheet and financial ratios
LES ARCHES DE LA ROCADE is a French company
founded 31 years ago,
specialized in the sector Restauration de type rapide.
Based in SAINT-HERBLAIN (44800),
this company of category GE
shows in 2024 a revenue of 4.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES ARCHES DE LA ROCADE (SIREN 399015775)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 876 060 €
5 224 144 €
5 440 643 €
4 854 816 €
3 925 061 €
5 049 008 €
4 753 681 €
4 730 983 €
4 954 142 €
Net income
492 722 €
551 890 €
477 301 €
605 149 €
295 614 €
324 364 €
279 833 €
289 476 €
304 313 €
EBITDA
1 454 990 €
1 543 141 €
1 777 937 €
1 757 745 €
1 084 189 €
1 601 099 €
1 396 242 €
1 478 478 €
1 454 054 €
Net margin
10.1%
10.6%
8.8%
12.5%
7.5%
6.4%
5.9%
6.1%
6.1%
Revenue and income statement
In 2024, LES ARCHES DE LA ROCADE achieves revenue of 4.9 M€. Activity remains stable over the period (CAGR: -0.2%). Slight decline of -7% vs 2023. After deducting consumption (1.3 M€), gross margin stands at 3.6 M€, i.e. a rate of 74%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.5 M€, representing 29.8% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 493 k€, i.e. 10.1% 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
4 876 060 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 604 624 €
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
1 454 990 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
573 876 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
492 722 €
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
29.7%
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 0%. 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 72%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 9.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.0%
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
71.826%
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
9.735%
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
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LES ARCHES DE LA ROCADE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
148.018
22.247
0.0
0.001
0.001
0.0
0.001
0.001
0.0
Financial autonomy
23.552
44.444
50.59
53.383
62.949
70.031
62.368
66.478
71.826
Repayment capacity
1.294
0.291
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
8.031%
10.266%
9.952%
10.695%
7.007%
13.576%
10.937%
9.63%
9.735%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Excellent
In 2024, the debt ratio of LES ARCHES DE LA ROCADE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
71.83%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Excellent
In 2024, the financial autonomy of LES ARCHES DE LA ROCADE (71.8%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Excellent
In 2024, the repayment capacity of LES ARCHES DE LA ROCADE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 160.96. 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
160.958
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
0.0
Liquidity indicators evolution LES ARCHES DE LA ROCADE
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
66.213
71.834
76.683
177.481
275.553
356.327
226.294
186.626
160.958
Interest coverage
0.052
0.059
0.021
0.001
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
160.962024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Good-10 pts over 3 years
In 2024, the liquidity ratio of LES ARCHES DE LA ROCADE (160.96) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Average
In 2024, the interest coverage of LES ARCHES DE LA ROCADE (0.0x) 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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Favorable situation: supplier credit is longer than customer credit by 30 days. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 33 days of revenue, i.e. 451 k€ to permanently finance. Over 2016-2024, WCR increased by +1121%, requiring additional financing.
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
450 597 €
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
2 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
32 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
3 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
33 j
WCR and payment terms evolution LES ARCHES DE LA ROCADE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-44 141 €
1 135 €
67 930 €
590 885 €
945 037 €
1 469 067 €
831 602 €
529 049 €
450 597 €
Inventory turnover (days)
2
2
2
2
2
2
2
3
3
Customer payment term (days)
11
11
10
6
4
3
2
2
2
Supplier payment term (days)
30
36
32
37
36
31
34
30
32
Positioning of LES ARCHES DE LA ROCADE in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LES ARCHES DE LA ROCADE is estimated at
5 445 744 €
(range 2 760 727€ - 10 500 659€).
With an EBITDA of 1 454 990€, the sector multiple of 5.4x is applied.
The price/revenue ratio is 0.57x
(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 value2024
698 transactions
2760k€5445k€10500k€
5 445 744 €Range: 2 760 727€ - 10 500 659€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 454 990 €×5.4x
Estimation7 853 786 €
3 868 988€ - 15 443 114€
Revenue Multiple30%
4 876 060 €×0.57x
Estimation2 778 544 €
1 614 106€ - 4 091 147€
Net Income Multiple20%
492 722 €×7.0x
Estimation3 426 439 €
1 710 007€ - 7 758 791€
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 de type rapide)
Compare LES ARCHES DE LA ROCADE with other companies in the same sector:
Frequently asked questions about LES ARCHES DE LA ROCADE
What is the revenue of LES ARCHES DE LA ROCADE ?
The revenue of LES ARCHES DE LA ROCADE in 2024 is 4.9 M€.
Is LES ARCHES DE LA ROCADE profitable?
Yes, LES ARCHES DE LA ROCADE generated a net profit of 493 k€ in 2024.
Where is the headquarters of LES ARCHES DE LA ROCADE ?
The headquarters of LES ARCHES DE LA ROCADE is located in SAINT-HERBLAIN (44800), in the department Loire-Atlantique.
Where to find the tax return of LES ARCHES DE LA ROCADE ?
The tax return of LES ARCHES DE LA ROCADE 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 ARCHES DE LA ROCADE operate?
LES ARCHES DE LA ROCADE 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