Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2007-04-15 (19 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75007), Paris
LES COCOTTES : revenue, balance sheet and financial ratios
LES COCOTTES is a French company
founded 19 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75007),
this company of category PME
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 COCOTTES (SIREN 494980618)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
2 033 556 €
2 432 933 €
2 543 379 €
981 770 €
1 017 121 €
3 076 220 €
2 931 025 €
2 999 191 €
Net income
-279 991 €
-92 601 €
271 980 €
149 775 €
-190 087 €
192 404 €
159 973 €
360 876 €
EBITDA
-211 290 €
-71 351 €
280 919 €
-257 925 €
-679 345 €
257 544 €
242 118 €
575 968 €
Net margin
-13.8%
-3.8%
10.7%
15.3%
-18.7%
6.3%
5.5%
12.0%
Revenue and income statement
In 2024, LES COCOTTES achieves revenue of 2.0 M€. Activity remains stable over the period (CAGR: -4.7%). Significant drop of -16% vs 2023. After deducting consumption (584 k€), gross margin stands at 1.4 M€, i.e. a rate of 71%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -211 k€, representing -10.4% of revenue. Warning negative scissor effect: despite revenue change (-16%), EBITDA varies by -196%, reducing margin by 7.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -280 k€ (-13.8% 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
2 033 556 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 449 086 €
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
-211 290 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-276 646 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-279 991 €
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
-10.4%
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 -187%. 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 -35%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-187.298%
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
-35.124%
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
-10.689%
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
-1.299
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
2016
2017
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
55.959
0.553
792.4
316.229
129.595
371.561
-187.298
Financial autonomy
66.758
49.744
45.139
9.808
19.772
36.296
13.526
-35.124
Repayment capacity
0.0
2.385
0.008
-1.316
-3.073
2.485
-6.123
-1.299
Cash flow / Revenue
14.241%
6.718%
6.339%
-56.376%
-19.052%
10.701%
-3.222%
-10.689%
Sector positioning
Debt ratio
-187.32024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Excellent-44 pts over 3 years
In 2024, the debt ratio of LES COCOTTES (-187.30) 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
-35.12%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Average-30 pts over 3 years
In 2024, the financial autonomy of LES COCOTTES (-35.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-1.3 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.55 years
Q3: 2.88 years
Excellent-42 pts over 3 years
In 2024, the repayment capacity of LES COCOTTES (-1.30) 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 96.79. 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
96.792
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
-1.583
Liquidity indicators evolution LES COCOTTES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
623.795
352.165
104.146
550.667
441.022
494.694
219.151
96.792
Interest coverage
0.521
0.636
0.668
-0.17
-0.238
2.085
-6.702
-1.583
Sector positioning
Liquidity ratio
96.792024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Average-38 pts over 3 years
In 2024, the liquidity ratio of LES COCOTTES (96.79) 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
-1.58x2024
2022
2023
2024
Q1: 0.0x
Med: 0.65x
Q3: 5.46x
Average-36 pts over 3 years
In 2024, the interest coverage of LES COCOTTES (-1.6x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 26 days. Favorable situation: supplier credit is longer than customer credit by 25 days. Inventory turnover is 7 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 10 days of revenue, i.e. 55 k€ to permanently finance. Notable WCR improvement over the period (-67%), 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
55 455 €
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
1 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
26 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
7 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
10 j
WCR and payment terms evolution LES COCOTTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
168 375 €
-18 553 €
-158 856 €
295 240 €
148 375 €
222 927 €
279 276 €
55 455 €
Inventory turnover (days)
1
2
3
7
11
5
7
7
Customer payment term (days)
2
1
0
1
4
1
1
1
Supplier payment term (days)
55
41
30
12
40
30
51
26
Positioning of LES COCOTTES in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LES COCOTTES is estimated at
1 158 788 €
(range 673 161€ - 1 706 208€).
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
673k€1158k€1706k€
1 158 788 €Range: 673 161€ - 1 706 208€
NAF 5 année 2024
Valuation method used
Revenue Multiple
2 033 556 €
×
0.57x
=1 158 789 €
Range: 673 161€ - 1 706 209€
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 COCOTTES with other companies in the same sector:
The headquarters of LES COCOTTES is located in PARIS (75007), in the department Paris.
Where to find the tax return of LES COCOTTES ?
The tax return of LES COCOTTES 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 COCOTTES operate?
LES COCOTTES 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