Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-05-14 (12 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: NEUILLY-SUR-SEINE (92200), Hauts-de-Seine
LES GASTRONOMISTES : revenue, balance sheet and financial ratios
LES GASTRONOMISTES is a French company
founded 12 years ago,
specialized in the sector Activités des sièges sociaux.
Based in NEUILLY-SUR-SEINE (92200),
this company of category PME
shows in 2021 a revenue of 100 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES GASTRONOMISTES (SIREN 793009499)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
99 580 €
776 600 €
244 009 €
81 564 €
29 477 €
18 426 €
Net income
-1 703 376 €
16 115 €
-369 434 €
4 140 €
14 807 €
2 034 €
EBITDA
-1 074 199 €
4 271 €
-354 807 €
8 528 €
20 756 €
6 034 €
Net margin
-1710.6%
2.1%
-151.4%
5.1%
50.2%
11.0%
Revenue and income statement
In 2021, LES GASTRONOMISTES achieves revenue of 100 k€. Over the period 2016-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +40.1%. Significant drop of -87% vs 2020. After deducting consumption (42 k€), gross margin stands at 58 k€, i.e. a rate of 58%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.1 M€, representing -1078.7% of revenue. Warning negative scissor effect: despite revenue change (-87%), EBITDA varies by -25251%, reducing margin by 1079.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.7 M€ (-1710.6% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
99 580 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
57 997 €
EBITDA (2021)
?
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
-1 074 199 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 075 214 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 703 376 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-944.8%
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 -87%. 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 -153%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-86.706%
Financial autonomy (2021)
?
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
-152.943%
Cash flow / Revenue (2021)
?
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
-948.378%
Repayment capacity (2021)
?
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
-1.385
Asset age ratio (2021)
?
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
2018
2019
2020
2021
Debt ratio
271.974
114.046
243.394
-170.882
-4168.08
-86.706
Financial autonomy
23.871
35.606
12.091
-81.008
-1.672
-152.943
Repayment capacity
9.635
2.009
12.492
-1.561
289.8
-1.385
Cash flow / Revenue
23.527%
57.709%
8.195%
-150.371%
0.344%
-948.378%
Sector positioning
Debt ratio
-86.712021
2019
2020
2021
Q1: 0.58
Med: 25.92
Q3: 117.92
Excellent
In 2021, the debt ratio of LES GASTRONOMISTES (-86.71) 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
-152.94%2021
2019
2020
2021
Q1: 18.96%
Med: 52.84%
Q3: 83.07%
Average
In 2021, the financial autonomy of LES GASTRONOMISTES (-152.9%) 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
-1.39 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.52 years
Excellent
In 2021, the repayment capacity of LES GASTRONOMISTES (-1.39) 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 67.85. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
67.854
Interest coverage (2021)
?
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
0.0
Liquidity indicators evolution LES GASTRONOMISTES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
149.993
162.315
116.841
187.221
288.524
67.854
Interest coverage
22.191
5.439
9.592
-1.321
227.909
0.0
Sector positioning
Liquidity ratio
67.852021
2019
2020
2021
Q1: 100.27
Med: 320.15
Q3: 1357.67
Average-10 pts over 3 years
In 2021, the liquidity ratio of LES GASTRONOMISTES (67.85) 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
0.0x2021
2019
2020
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Good
In 2021, the interest coverage of LES GASTRONOMISTES (0.0x) 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: 2340 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 135 days. The gap of 2205 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-1103 days): operations structurally generate cash. Notable WCR improvement over the period (-6359%), freeing up cash.
Operating WCR (2021)
?
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
-305 184 €
Customer credit (2021)
?
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
2340 j
Supplier credit (2021)
?
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
135 j
Inventory turnover (2021)
?
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 (2021)
?
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
-1103 j
WCR and payment terms evolution LES GASTRONOMISTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
4 876 €
27 706 €
97 205 €
137 175 €
679 719 €
-305 184 €
Inventory turnover (days)
0
0
0
0
3
0
Customer payment term (days)
99
158
309
1
132
2340
Supplier payment term (days)
259
516
2780
74
64
135
Positioning of LES GASTRONOMISTES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 65 transactions of similar company sales
in 2021,
the value of LES GASTRONOMISTES is estimated at
45 570 €
(range 14 257€ - 80 243€).
The price/revenue ratio is 0.46x
(conservative valuation).
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 value2021
65 tx
14k€45k€80k€
45 570 €Range: 14 257€ - 80 243€
NAF 5 année 2021
Valuation method used
Revenue Multiple
99 580 €
×
0.46x
=45 570 €
Range: 14 257€ - 80 243€
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 65 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 (Activités des sièges sociaux)
Compare LES GASTRONOMISTES with other companies in the same sector:
Frequently asked questions about LES GASTRONOMISTES
What is the revenue of LES GASTRONOMISTES ?
The revenue of LES GASTRONOMISTES in 2021 is 100 k€.
Is LES GASTRONOMISTES profitable?
LES GASTRONOMISTES recorded a net loss in 2021.
Where is the headquarters of LES GASTRONOMISTES ?
The headquarters of LES GASTRONOMISTES is located in NEUILLY-SUR-SEINE (92200), in the department Hauts-de-Seine.
Where to find the tax return of LES GASTRONOMISTES ?
The tax return of LES GASTRONOMISTES 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 GASTRONOMISTES operate?
LES GASTRONOMISTES operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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