Employees: 31 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-01-14 (37 years)Status: ActiveBusiness sector: Cafétérias et autres libres-servicesLocation: NARBONNE (11100), Aude
LES GRANDS BUFFETS : revenue, balance sheet and financial ratios
LES GRANDS BUFFETS is a French company
founded 37 years ago,
specialized in the sector Cafétérias et autres libres-services.
Based in NARBONNE (11100),
this company of category PME
shows in 2024 a revenue of 25.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES GRANDS BUFFETS (SIREN 349301879)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
24 998 019 €
22 232 006 €
18 918 539 €
5 807 183 €
6 339 345 €
13 454 596 €
12 712 752 €
11 294 715 €
10 004 283 €
Net income
2 235 078 €
260 198 €
349 046 €
-1 589 256 €
-1 058 077 €
58 051 €
192 061 €
341 490 €
386 214 €
EBITDA
4 294 400 €
1 719 500 €
1 638 828 €
-457 821 €
-678 526 €
705 907 €
690 693 €
804 020 €
1 087 377 €
Net margin
8.9%
1.2%
1.8%
-27.4%
-16.7%
0.4%
1.5%
3.0%
3.9%
Revenue and income statement
In 2024, LES GRANDS BUFFETS achieves revenue of 25.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.1%. Vs 2023, growth of +12% (22.2 M€ -> 25.0 M€). After deducting consumption (9.2 M€), gross margin stands at 15.8 M€, i.e. a rate of 63%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.3 M€, representing 17.2% of revenue. Positive scissor effect: EBITDA margin improves by +9.4 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.2 M€, i.e. 8.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
24 998 019 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
15 846 640 €
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
4 294 400 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 501 732 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 235 078 €
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
17.2%
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 755%. 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 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 15.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
754.782%
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
9.043%
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
15.116%
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
2.721
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
217.174
158.517
160.542
361.053
2548.509
1261.396
1121.962
2612.948
754.782
Financial autonomy
21.977
25.496
26.775
16.592
3.161
6.168
6.799
3.141
9.043
Repayment capacity
2.89
3.368
3.935
8.456
-12.561
-26.244
9.471
7.371
2.721
Cash flow / Revenue
7.948%
5.833%
5.108%
5.212%
-11.726%
-7.687%
7.566%
7.608%
15.116%
Sector positioning
Debt ratio
754.782024
2022
2023
2024
Q1: -4.98
Med: 7.76
Q3: 65.82
Watch+13 pts over 3 years
In 2024, the debt ratio of LES GRANDS BUFFETS (754.78) 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
9.04%2024
2022
2023
2024
Q1: -3.97%
Med: 19.95%
Q3: 47.78%
Average
In 2024, the financial autonomy of LES GRANDS BUFFETS (9.0%) 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
2.72 years2024
2022
2023
2024
Q1: -1.7 years
Med: 0.0 years
Q3: 1.37 years
Watch
In 2024, the repayment capacity of LES GRANDS BUFFETS (2.72) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 155.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 3.3x. Financial charges are adequately covered by operations.
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
155.218
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
3.333
Liquidity indicators evolution LES GRANDS BUFFETS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
156.314
142.913
161.763
156.532
176.474
180.583
175.484
163.805
155.218
Interest coverage
8.217
7.241
8.541
7.72
-18.966
-40.696
13.843
11.209
3.333
Sector positioning
Liquidity ratio
155.222024
2022
2023
2024
Q1: 70.16
Med: 125.38
Q3: 186.07
Good
In 2024, the liquidity ratio of LES GRANDS BUFFETS (155.22) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
3.33x2024
2022
2023
2024
Q1: -0.15x
Med: 0.0x
Q3: 2.38x
Excellent
In 2024, the interest coverage of LES GRANDS BUFFETS (3.3x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. Favorable situation: supplier credit is longer than customer credit by 28 days. Inventory turnover is 22 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-4 days): operations structurally generate cash. Notable WCR improvement over the period (-62%), 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
-256 480 €
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
0 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
28 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
22 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
-4 j
WCR and payment terms evolution LES GRANDS BUFFETS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-158 268 €
-94 537 €
-333 964 €
-737 043 €
1 390 028 €
-494 656 €
-339 777 €
927 519 €
-256 480 €
Inventory turnover (days)
10
10
9
8
19
45
28
28
22
Customer payment term (days)
1
1
0
0
0
0
0
0
0
Supplier payment term (days)
48
48
30
35
66
81
36
36
28
Positioning of LES GRANDS BUFFETS in its sector
Comparison with sector Cafétérias et autres libres-services
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LES GRANDS BUFFETS is estimated at
18 972 224 €
(range 9 743 540€ - 36 121 427€).
With an EBITDA of 4 294 400€, the sector multiple of 5.4x is applied.
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
9743k€18972k€36121k€
18 972 224 €Range: 9 743 540€ - 36 121 427€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 294 400 €×5.4x
Estimation23 180 433 €
11 419 310€ - 45 580 321€
Revenue Multiple30%
24 998 019 €×0.57x
Estimation14 244 717 €
8 275 013€ - 20 974 019€
Net Income Multiple20%
2 235 078 €×7.0x
Estimation15 542 962 €
7 756 906€ - 35 195 307€
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 (Cafétérias et autres libres-services)
Compare LES GRANDS BUFFETS with other companies in the same sector:
Frequently asked questions about LES GRANDS BUFFETS
What is the revenue of LES GRANDS BUFFETS ?
The revenue of LES GRANDS BUFFETS in 2024 is 25.0 M€.
Is LES GRANDS BUFFETS profitable?
Yes, LES GRANDS BUFFETS generated a net profit of 2.2 M€ in 2024.
Where is the headquarters of LES GRANDS BUFFETS ?
The headquarters of LES GRANDS BUFFETS is located in NARBONNE (11100), in the department Aude.
Where to find the tax return of LES GRANDS BUFFETS ?
The tax return of LES GRANDS BUFFETS 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 GRANDS BUFFETS operate?
LES GRANDS BUFFETS operates in the sector Cafétérias et autres libres-services (NAF code 56.10B). 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