Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-11-13 (24 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: THOUARS (79100), Deux-Sevres
LES ARCHES DU THOUET : revenue, balance sheet and financial ratios
LES ARCHES DU THOUET is a French company
founded 24 years ago,
specialized in the sector Restauration de type rapide.
Based in THOUARS (79100),
this company of category PME
shows in 2024 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES ARCHES DU THOUET (SIREN 439874595)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
2 897 382 €
3 171 831 €
3 632 102 €
3 176 928 €
2 824 061 €
3 601 750 €
N/C
N/C
Net income
-76 880 €
-27 021 €
226 333 €
486 112 €
215 068 €
209 154 €
296 795 €
248 950 €
EBITDA
323 828 €
407 677 €
788 082 €
1 037 850 €
659 951 €
799 999 €
N/C
N/C
Net margin
-2.7%
-0.9%
6.2%
15.3%
7.6%
5.8%
N/C
N/C
Revenue and income statement
In 2024, LES ARCHES DU THOUET achieves revenue of 2.9 M€. Activity remains stable over the period (CAGR: -4.3%). Slight decline of -9% vs 2023. After deducting consumption (705 k€), gross margin stands at 2.2 M€, i.e. a rate of 76%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 324 k€, representing 11.2% of revenue. This level of operating margin is satisfactory for the sector. Net income is negative at -77 k€ (-2.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 897 382 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 192 675 €
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
323 828 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-69 691 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-76 880 €
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
11.2%
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 118%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 20%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
117.957%
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
20.176%
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
2.785%
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
1.835
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 DU THOUET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
104.963
65.896
218.805
246.477
78.126
102.097
114.717
117.957
Financial autonomy
32.717
37.976
22.69
21.096
40.273
32.104
26.167
20.176
Repayment capacity
None
None
1.64
2.77
0.698
0.782
1.655
1.835
Cash flow / Revenue
None%
None%
11.562%
9.811%
18.736%
11.752%
4.406%
2.785%
Sector positioning
Debt ratio
117.962024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average+12 pts over 3 years
In 2024, the debt ratio of LES ARCHES DU THOUET (117.96) 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
20.18%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Good
In 2024, the financial autonomy of LES ARCHES DU THOUET (20.2%) 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
1.83 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Average+16 pts over 3 years
In 2024, the repayment capacity of LES ARCHES DU THOUET (1.83) 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 82.25. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
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
82.246
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
0.338
Liquidity indicators evolution LES ARCHES DU THOUET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
169.26
150.614
150.463
196.324
200.573
127.182
89.498
82.246
Interest coverage
None
None
0.586
0.611
0.361
0.308
0.411
0.338
Sector positioning
Liquidity ratio
82.252024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Average-15 pts over 3 years
In 2024, the liquidity ratio of LES ARCHES DU THOUET (82.25) 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
0.34x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Good
In 2024, the interest coverage of LES ARCHES DU THOUET (0.3x) 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. Average customer payment term: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 33 days. Excellent situation: suppliers finance 31 days of the operating cycle (retail model). Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-9 days): operations structurally generate 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
-69 972 €
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
33 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
4 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
-9 j
WCR and payment terms evolution LES ARCHES DU THOUET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
-18 009 €
76 221 €
-92 512 €
-24 989 €
3 426 €
-69 972 €
Inventory turnover (days)
0
0
3
4
3
3
4
4
Customer payment term (days)
0
0
2
1
2
3
3
2
Supplier payment term (days)
0
0
33
50
45
33
26
33
Positioning of LES ARCHES DU THOUET 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 DU THOUET is estimated at
1 711 614 €
(range 897 851€ - 3 059 791€).
With an EBITDA of 323 828€, 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
897k€1711k€3059k€
1 711 614 €Range: 897 851€ - 3 059 791€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
323 828 €×5.4x
Estimation1 747 968 €
861 096€ - 3 437 077€
Revenue Multiple30%
2 897 382 €×0.57x
Estimation1 651 026 €
959 111€ - 2 430 982€
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 DU THOUET with other companies in the same sector:
Frequently asked questions about LES ARCHES DU THOUET
What is the revenue of LES ARCHES DU THOUET ?
The revenue of LES ARCHES DU THOUET in 2024 is 2.9 M€.
Is LES ARCHES DU THOUET profitable?
LES ARCHES DU THOUET recorded a net loss in 2024.
Where is the headquarters of LES ARCHES DU THOUET ?
The headquarters of LES ARCHES DU THOUET is located in THOUARS (79100), in the department Deux-Sevres.
Where to find the tax return of LES ARCHES DU THOUET ?
The tax return of LES ARCHES DU THOUET 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 DU THOUET operate?
LES ARCHES DU THOUET 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