Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1994-05-03 (32 years)Status: ActiveBusiness sector: Débits de boissonsLocation: RUEIL-MALMAISON (92500), Hauts-de-Seine
LES FONTAINES : revenue, balance sheet and financial ratios
LES FONTAINES is a French company
founded 32 years ago,
specialized in the sector Débits de boissons.
Based in RUEIL-MALMAISON (92500),
this company of category PME
shows in 2025 a revenue of 71 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES FONTAINES (SIREN 395225543)
Indicator
2025
2024
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
70 937 €
228 471 €
179 633 €
126 972 €
431 639 €
442 061 €
459 817 €
489 148 €
460 070 €
446 657 €
Net income
-114 496 €
-46 727 €
-26 362 €
-77 188 €
-33 053 €
2 505 €
28 662 €
51 654 €
41 530 €
17 294 €
EBITDA
-2 631 €
155 745 €
-27 307 €
-77 540 €
-35 548 €
1 146 €
27 859 €
75 560 €
54 033 €
26 656 €
Net margin
-161.4%
-20.5%
-14.7%
-60.8%
-7.7%
0.6%
6.2%
10.6%
9.0%
3.9%
Revenue and income statement
In 2025, LES FONTAINES achieves revenue of 71 k€. Revenue is declining over the period 2015-2025 (CAGR: -16.8%). Significant drop of -69% vs 2024. After deducting consumption (0 €), gross margin stands at 71 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3 k€, representing -3.7% of revenue. Warning negative scissor effect: despite revenue change (-69%), EBITDA varies by -102%, reducing margin by 71.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -114 k€ (-161.4% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
70 937 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
70 937 €
EBITDA (2025)
?
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
-2 631 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-66 791 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-114 496 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-3.7%
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 527%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
527.437%
Financial autonomy (2025)
?
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
15.433%
Cash flow / Revenue (2025)
?
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
-215.581%
Repayment capacity (2025)
?
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
-5.95
Asset age ratio (2025)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2024
2025
Debt ratio
10.167
0.753
0.301
0.683
1.007
0.405
2.498
72.503
277.218
527.437
Financial autonomy
78.036
86.677
87.387
90.497
88.403
91.117
76.702
51.31
25.209
15.433
Repayment capacity
2.225
0.084
0.027
0.173
-13.144
-0.045
-0.141
-9.21
6.991
-5.95
Cash flow / Revenue
4.565%
9.536%
12.52%
4.888%
-0.099%
-7.713%
-41.594%
-10.508%
49.812%
-215.581%
Sector positioning
Debt ratio
527.442025
2022
2024
2025
Q1: 1.12
Med: 26.45
Q3: 123.58
Watch+20 pts over 3 years
In 2025, the debt ratio of LES FONTAINES (527.44) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
15.43%2025
2022
2024
2025
Q1: 8.06%
Med: 36.6%
Q3: 63.63%
Average-36 pts over 3 years
In 2025, the financial autonomy of LES FONTAINES (15.4%) 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
-5.95 years2025
2022
2024
2025
Q1: 0.0 years
Med: 0.35 years
Q3: 2.71 years
Excellent
In 2025, the repayment capacity of LES FONTAINES (-5.95) 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 507.21. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
507.209
Interest coverage (2025)
?
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
-1747.282
Liquidity indicators evolution LES FONTAINES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2024
2025
Liquidity ratio
163.098
171.62
253.951
332.675
299.319
284.152
122.267
156.489
289.926
507.209
Interest coverage
11.412
2.957
0.0
0.0
2.007
-1.443
-0.204
-0.319
24.914
-1747.282
Sector positioning
Liquidity ratio
507.212025
2022
2024
2025
Q1: 81.6
Med: 170.27
Q3: 375.05
Excellent+22 pts over 3 years
In 2025, the liquidity ratio of LES FONTAINES (507.21) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-1747.28x2025
2022
2024
2025
Q1: 0.0x
Med: 0.82x
Q3: 4.23x
Watch-23 pts over 3 years
In 2025, the interest coverage of LES FONTAINES (-1747.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 53 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 138 days. Excellent situation: suppliers finance 85 days of the operating cycle (retail model). Overall, WCR represents 752 days of revenue, i.e. 148 k€ to permanently finance. Over 2015-2025, WCR increased by +3092%, requiring additional financing.
Operating WCR (2025)
?
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
148 082 €
Customer credit (2025)
?
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
53 j
Supplier credit (2025)
?
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
138 j
Inventory turnover (2025)
?
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
0 j
WCR in days of revenue (2025)
?
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
752 j
WCR and payment terms evolution LES FONTAINES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2024
2025
Operating WCR
-4 949 €
-6 676 €
-17 722 €
9 799 €
5 238 €
2 793 €
-7 774 €
2 177 €
106 509 €
148 082 €
Inventory turnover (days)
10
10
9
10
11
9
15
5
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
190
53
Supplier payment term (days)
63
63
43
44
57
37
175
42
107
138
Positioning of LES FONTAINES in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 66 transactions of similar company sales
in 2025,
the value of LES FONTAINES is estimated at
49 935 €
(range 32 987€ - 67 532€).
The price/revenue ratio is 0.70x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2025
66 tx
32k€49k€67k€
49 935 €Range: 32 987€ - 67 532€
NAF 5 année 2025
Valuation method used
Revenue Multiple
70 937 €
×
0.70x
=49 935 €
Range: 32 988€ - 67 533€
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 66 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 (Débits de boissons)
Compare LES FONTAINES with other companies in the same sector:
The headquarters of LES FONTAINES is located in RUEIL-MALMAISON (92500), in the department Hauts-de-Seine.
Where to find the tax return of LES FONTAINES ?
The tax return of LES FONTAINES 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 FONTAINES operate?
LES FONTAINES operates in the sector Débits de boissons (NAF code 56.30Z). 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