Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-02-15 (9 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: GREEZ-SUR-ROC (72320), Sarthe
LES JARDINS DU PERCHE : revenue, balance sheet and financial ratios
LES JARDINS DU PERCHE is a French company
founded 9 years ago,
specialized in the sector Restauration de type rapide.
Based in GREEZ-SUR-ROC (72320),
this company of category PME
shows in 2022 a revenue of 26 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES JARDINS DU PERCHE (SIREN 827918095)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
26 051 €
121 739 €
111 129 €
123 061 €
112 534 €
107 037 €
Net income
-24 827 €
52 195 €
494 €
334 €
519 €
-3 929 €
EBITDA
-23 197 €
51 906 €
-4 124 €
-495 €
-6 050 €
-3 880 €
Net margin
-95.3%
42.9%
0.4%
0.3%
0.5%
-3.7%
Revenue and income statement
In 2022, LES JARDINS DU PERCHE achieves revenue of 26 k€. Revenue is declining over the period 2017-2022 (CAGR: -24.6%). Significant drop of -79% vs 2021. After deducting consumption (12 k€), gross margin stands at 14 k€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -23 k€, representing -89.0% of revenue. Warning negative scissor effect: despite revenue change (-79%), EBITDA varies by -145%, reducing margin by 131.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -25 k€ (-95.3% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
26 051 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 010 €
EBITDA (2022)
?
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
-23 197 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-22 581 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-24 827 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-79.8%
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 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 92.3% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
51.97%
Financial autonomy (2022)
?
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
44.042%
Cash flow / Revenue (2022)
?
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
92.293%
Repayment capacity (2022)
?
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
0.5
Solvency indicators evolution LES JARDINS DU PERCHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Debt ratio
-2034.517
-2044.523
-1948.121
-1979.52
44.726
51.97
Financial autonomy
-3.832
-4.143
-3.455
-2.7
42.904
44.042
Repayment capacity
-13.111
-7.011
-75.996
-7.158
0.436
0.5
Cash flow / Revenue
-4.165%
-5.794%
-0.405%
-3.562%
26.807%
92.293%
Sector positioning
Debt ratio
51.972022
2020
2021
2022
Q1: 0.0
Med: 31.96
Q3: 171.75
Average+29 pts over 3 years
In 2022, the debt ratio of LES JARDINS DU PERCHE (51.97) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
44.04%2022
2020
2021
2022
Q1: 2.95%
Med: 24.54%
Q3: 51.6%
Good+43 pts over 3 years
In 2022, the financial autonomy of LES JARDINS DU PERCHE (44.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.5 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 2.27 years
Average+31 pts over 3 years
In 2022, the repayment capacity of LES JARDINS DU PERCHE (0.50) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 302.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
302.444
Interest coverage (2022)
?
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 JARDINS DU PERCHE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
116.255
41.411
32.326
21.196
146.967
302.444
Interest coverage
-10.129
-5.62
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
302.442022
2020
2021
2022
Q1: 54.21
Med: 117.31
Q3: 215.21
Excellent+50 pts over 3 years
In 2022, the liquidity ratio of LES JARDINS DU PERCHE (302.44) 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
0.0x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.91x
Average
In 2022, the interest coverage of LES JARDINS DU PERCHE (0.0x) 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: 192 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. The gap of 165 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 144 days of revenue, i.e. 10 k€ to permanently finance. Over 2017-2022, WCR increased by +387%, requiring additional financing.
Operating WCR (2022)
?
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
10 391 €
Customer credit (2022)
?
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
192 j
Supplier credit (2022)
?
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
27 j
Inventory turnover (2022)
?
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 (2022)
?
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
144 j
WCR and payment terms evolution LES JARDINS DU PERCHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
2 132 €
-1 356 €
-4 676 €
-14 162 €
-20 273 €
10 391 €
Inventory turnover (days)
9
9
8
10
3
0
Customer payment term (days)
18
0
1
0
0
192
Supplier payment term (days)
37
16
35
32
48
27
Positioning of LES JARDINS DU PERCHE in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 833 transactions of similar company sales
in 2022,
the value of LES JARDINS DU PERCHE is estimated at
24 913 €
(range 14 225€ - 43 057€).
The price/revenue ratio is 0.96x
(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 value2022
833 transactions
14k€24k€43k€
24 913 €Range: 14 225€ - 43 057€
NAF 5 année 2022
Valuation method used
Revenue Multiple
26 051 €
×
0.96x
=24 913 €
Range: 14 225€ - 43 058€
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 833 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 de type rapide)
Compare LES JARDINS DU PERCHE with other companies in the same sector:
Frequently asked questions about LES JARDINS DU PERCHE
What is the revenue of LES JARDINS DU PERCHE ?
The revenue of LES JARDINS DU PERCHE in 2022 is 26 k€.
Is LES JARDINS DU PERCHE profitable?
LES JARDINS DU PERCHE recorded a net loss in 2022.
Where is the headquarters of LES JARDINS DU PERCHE ?
The headquarters of LES JARDINS DU PERCHE is located in GREEZ-SUR-ROC (72320), in the department Sarthe.
Where to find the tax return of LES JARDINS DU PERCHE ?
The tax return of LES JARDINS DU PERCHE 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 JARDINS DU PERCHE operate?
LES JARDINS DU PERCHE operates in the sector Restauration de type rapide (NAF code 56.10C). 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