Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1999-08-02 (26 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: LA CELLE (83170), Var
LES CHEFS ASSOCIES : revenue, balance sheet and financial ratios
LES CHEFS ASSOCIES is a French company
founded 26 years ago,
specialized in the sector Restauration traditionnelle.
Based in LA CELLE (83170),
this company of category ETI
shows in 2024 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES CHEFS ASSOCIES (SIREN 423847433)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 962 881 €
2 226 615 €
2 160 600 €
1 591 495 €
1 208 921 €
2 184 372 €
2 069 183 €
2 207 452 €
Net income
-218 433 €
6 116 €
-112 777 €
95 768 €
14 863 €
-20 485 €
-33 376 €
-12 427 €
EBITDA
-168 044 €
1 716 €
-117 737 €
-26 117 €
-106 254 €
6 412 €
-133 281 €
-22 563 €
Net margin
-11.1%
0.3%
-5.2%
6.0%
1.2%
-0.9%
-1.6%
-0.6%
Revenue and income statement
Im Jahr 2024 erzielt LES CHEFS ASSOCIES einen Umsatz von 2.0 Mio€. Die Aktivität bleibt über den Zeitraum stabil (CAGR: -1.7%). Deutlicher Rückgang von -12% vs 2023. Nach Abzug des Verbrauchs (454 k€) beträgt die Bruttomarge 1.5 Mio€, d.h. eine Rate von 77%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -168 k€, was -8.6% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-12%) variiert EBITDA um -9893%, was die Marge um 8.6 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -218 k€ (-11.1% des Umsatzes).
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 962 881 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 508 981 €
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
-168 044 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-212 986 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-218 433 €
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
-8.5%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt -117%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht -18%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig.
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
-117.431%
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
-18.45%
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
-8.854%
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
-0.515
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2.078
0.359
0.0
157.988
96.813
155.714
106.678
-117.431
Financial autonomy
24.946
22.658
24.343
20.557
24.925
15.299
18.127
-18.45
Repayment capacity
0.113
0.08
0.0
-2.355
-9.7
-1.844
55.701
-0.515
Cash flow / Revenue
1.584%
0.342%
0.779%
-8.114%
-1.411%
-5.229%
0.121%
-8.854%
Sector positioning
Verschuldungsgrad
-117.432024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Ausgezeichnet-50 pts over 3 years
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von LES CHEFS ASSOCIES (-117.43). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
-18.45%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Average-8 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von LES CHEFS ASSOCIES (-18.4%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
-0.52 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.55 ans
Q3: 2.88 ans
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von LES CHEFS ASSOCIES (-0.5 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 34.45. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
34.455
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
-0.39
Liquidity indicators evolution LES CHEFS ASSOCIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
71.294
67.855
63.69
126.597
140.434
105.507
98.682
34.455
Interest coverage
-2.721
-0.317
1.014
0.0
-2.795
-1.156
57.925
-0.39
Sector positioning
Liquiditätsquote
34.452024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Average-12 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das liquiditätsquote von LES CHEFS ASSOCIES (34.45). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
-0.39x2024
2022
2023
2024
Q1: 0.0x
Med: 0.65x
Q3: 5.46x
Average
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von LES CHEFS ASSOCIES (-0.4x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 3 Tage. Lieferantenfrist: 46 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 43 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 14 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. WCR ist negativ (-27 Tage): Der Betrieb generiert strukturell Liquidität. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-277%), Freisetzung von Liquidität.
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
-147 452 €
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
3 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
46 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
14 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
-27 j
WCR and payment terms evolution LES CHEFS ASSOCIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-39 072 €
-170 873 €
-98 603 €
-35 905 €
-252 220 €
-216 773 €
-215 559 €
-147 452 €
Inventory turnover (days)
9
9
8
15
11
10
12
14
Customer payment term (days)
2
3
5
2
6
7
7
3
Supplier payment term (days)
109
61
58
67
51
44
27
46
Positioning of LES CHEFS ASSOCIES in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LES CHEFS ASSOCIES is estimated at
1 118 515 €
(range 649 766€ - 1 646 910€).
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
649k€1118k€1646k€
1 118 515 €Range: 649 766€ - 1 646 910€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 962 881 €
×
0.57x
=1 118 516 €
Range: 649 766€ - 1 646 911€
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 CHEFS ASSOCIES with other companies in the same sector:
Frequently asked questions about LES CHEFS ASSOCIES
What is the revenue of LES CHEFS ASSOCIES ?
The revenue of LES CHEFS ASSOCIES in 2024 is 2.0 M€.
Is LES CHEFS ASSOCIES profitable?
LES CHEFS ASSOCIES recorded a net loss in 2024.
Where is the headquarters of LES CHEFS ASSOCIES ?
The headquarters of LES CHEFS ASSOCIES is located in LA CELLE (83170), in the department Var.
Where to find the tax return of LES CHEFS ASSOCIES ?
The tax return of LES CHEFS ASSOCIES 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 CHEFS ASSOCIES operate?
LES CHEFS ASSOCIES 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