Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-03-25 (24 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75007), Paris
LES FABLES DE LA FONTAINE : revenue, balance sheet and financial ratios
LES FABLES DE LA FONTAINE is a French company
founded 24 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75007),
this company of category PME
shows in 2020 a revenue of 298 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES FABLES DE LA FONTAINE (SIREN 441220043)
Indicator
2020
2019
2016
Revenue
297 713 €
1 685 464 €
1 939 533 €
Net income
-363 856 €
-297 997 €
59 120 €
EBITDA
-305 634 €
-214 705 €
97 974 €
Net margin
-122.2%
-17.7%
3.0%
Revenue and income statement
In 2020, LES FABLES DE LA FONTAINE achieves revenue of 298 k€. Revenue is declining over the period 2016-2020 (CAGR: -37.4%). Significant drop of -82% vs 2019. After deducting consumption (61 k€), gross margin stands at 237 k€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -306 k€, representing -102.7% of revenue. Warning negative scissor effect: despite revenue change (-82%), EBITDA varies by -42%, reducing margin by 89.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -364 k€ (-122.2% of revenue), which will impact equity.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
297 713 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
237 044 €
EBITDA (2020)
?
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
-305 634 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-355 401 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-363 856 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-87.6%
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 -156%. 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 -83%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-155.512%
Financial autonomy (2020)
?
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
-83.058%
Cash flow / Revenue (2020)
?
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
-91.547%
Repayment capacity (2020)
?
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
-2.594
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LES FABLES DE LA FONTAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
2020
Debt ratio
272.836
-190.513
-155.512
Financial autonomy
16.018
-32.624
-83.058
Repayment capacity
3.81
-1.122
-2.594
Cash flow / Revenue
4.809%
-17.013%
-91.547%
Sector positioning
Debt ratio
-155.512020
2016
2019
2020
Q1: 0.15
Med: 60.24
Q3: 221.22
Excellent-50 pts over 3 years
In 2020, the debt ratio of LES FABLES DE LA FONTAINE (-155.51) 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
-83.06%2020
2016
2019
2020
Q1: 7.62%
Med: 31.67%
Q3: 57.54%
Average-8 pts over 3 years
In 2020, the financial autonomy of LES FABLES DE LA FONTAINE (-83.1%) 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
-2.59 years2020
2016
2019
2020
Q1: -1.82 years
Med: 0.07 years
Q3: 3.69 years
Excellent-50 pts over 3 years
In 2020, the repayment capacity of LES FABLES DE LA FONTAINE (-2.59) 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 75.10. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
75.103
Interest coverage (2020)
?
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
-2.235
Liquidity indicators evolution LES FABLES DE LA FONTAINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2019
2020
Liquidity ratio
230.576
22.005
75.103
Interest coverage
7.72
-3.298
-2.235
Sector positioning
Liquidity ratio
75.12020
2016
2019
2020
Q1: 71.75
Med: 151.42
Q3: 282.87
Average-49 pts over 3 years
In 2020, the liquidity ratio of LES FABLES DE LA FONTAINE (75.10) 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
-2.23x2020
2016
2019
2020
Q1: -1.09x
Med: 0.0x
Q3: 3.0x
Average-46 pts over 3 years
In 2020, the interest coverage of LES FABLES DE LA FONTAINE (-2.2x) 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: 57 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 128 days. Excellent situation: suppliers finance 71 days of the operating cycle (retail model). Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 37 days of revenue, i.e. 31 k€ to permanently finance. Notable WCR improvement over the period (-80%), freeing up cash.
Operating WCR (2020)
?
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
30 697 €
Customer credit (2020)
?
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
57 j
Supplier credit (2020)
?
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
128 j
Inventory turnover (2020)
?
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
9 j
WCR in days of revenue (2020)
?
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
37 j
WCR and payment terms evolution LES FABLES DE LA FONTAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
2020
Operating WCR
150 314 €
-5 191 €
30 697 €
Inventory turnover (days)
4
2
9
Customer payment term (days)
6
6
57
Supplier payment term (days)
29
92
128
Positioning of LES FABLES DE LA FONTAINE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 719 transactions of similar company sales
in 2020,
the value of LES FABLES DE LA FONTAINE is estimated at
185 535 €
(range 118 685€ - 263 450€).
The price/revenue ratio is 0.62x
(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 value2020
719 transactions
118k€185k€263k€
185 535 €Range: 118 685€ - 263 450€
NAF 5 année 2020
Valuation method used
Revenue Multiple
297 713 €
×
0.62x
=185 536 €
Range: 118 686€ - 263 451€
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 719 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 FABLES DE LA FONTAINE with other companies in the same sector:
Frequently asked questions about LES FABLES DE LA FONTAINE
What is the revenue of LES FABLES DE LA FONTAINE ?
The revenue of LES FABLES DE LA FONTAINE in 2020 is 298 k€.
Is LES FABLES DE LA FONTAINE profitable?
LES FABLES DE LA FONTAINE recorded a net loss in 2020.
Where is the headquarters of LES FABLES DE LA FONTAINE ?
The headquarters of LES FABLES DE LA FONTAINE is located in PARIS (75007), in the department Paris.
Where to find the tax return of LES FABLES DE LA FONTAINE ?
The tax return of LES FABLES DE LA FONTAINE 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 FABLES DE LA FONTAINE operate?
LES FABLES DE LA FONTAINE 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