Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1981-04-01 (45 years)Status: ActiveBusiness sector: Fabrication de plats préparésLocation: BOLLENE (84500), Vaucluse
LES METS DE PROVENCE : revenue, balance sheet and financial ratios
LES METS DE PROVENCE is a French company
founded 45 years ago,
specialized in the sector Fabrication de plats préparés.
Based in BOLLENE (84500),
this company of category PME
shows in 2023 a revenue of 16.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES METS DE PROVENCE (SIREN 321774648)
Indicator
2023
2022
2020
2019
2018
2016
2015
Revenue
16 848 547 €
18 600 080 €
16 250 080 €
11 938 252 €
12 264 604 €
11 859 228 €
10 316 701 €
Net income
-521 632 €
-246 710 €
1 071 645 €
451 296 €
553 825 €
688 874 €
521 384 €
EBITDA
-401 205 €
-89 577 €
1 947 588 €
905 345 €
1 088 363 €
1 379 885 €
1 062 874 €
Net margin
-3.1%
-1.3%
6.6%
3.8%
4.5%
5.8%
5.1%
Revenue and income statement
In 2023, LES METS DE PROVENCE achieves revenue of 16.8 M€. Over the period 2015-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +6.3%. Slight decline of -9% vs 2022. After deducting consumption (12.2 M€), gross margin stands at 4.6 M€, i.e. a rate of 28%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -401 k€, representing -2.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -522 k€ (-3.1% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
16 848 547 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 642 496 €
EBITDA (2023)
?
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
-401 205 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-575 507 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-521 632 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.4%
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 491%. 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 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
490.758%
Financial autonomy (2023)
?
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
9.553%
Cash flow / Revenue (2023)
?
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
-2.676%
Repayment capacity (2023)
?
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
-10.226
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LES METS DE PROVENCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2020
2022
2023
Debt ratio
91.919
98.882
105.486
125.406
85.961
334.553
490.758
Financial autonomy
31.24
30.764
29.505
27.545
31.357
13.63
9.553
Repayment capacity
2.531
2.616
2.148
2.966
1.432
-45.598
-10.226
Cash flow / Revenue
6.999%
6.83%
5.832%
5.105%
7.959%
-0.576%
-2.676%
Sector positioning
Debt ratio
490.762023
2020
2022
2023
Q1: 0.05
Med: 31.67
Q3: 109.35
Watch+12 pts over 3 years
In 2023, the debt ratio of LES METS DE PROVENCE (490.76) 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
9.55%2023
2020
2022
2023
Q1: 5.27%
Med: 29.92%
Q3: 53.86%
Average-21 pts over 3 years
In 2023, the financial autonomy of LES METS DE PROVENCE (9.6%) 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
-10.23 years2023
2020
2022
2023
Q1: 0.0 years
Med: 0.22 years
Q3: 3.34 years
Excellent-39 pts over 3 years
In 2023, the repayment capacity of LES METS DE PROVENCE (-10.23) 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 204.05. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
204.053
Interest coverage (2023)
?
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
-19.454
Liquidity indicators evolution LES METS DE PROVENCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
2020
2022
2023
Liquidity ratio
246.309
260.401
185.257
188.667
192.928
227.609
204.053
Interest coverage
3.271
2.721
4.54
5.441
2.633
-75.941
-19.454
Sector positioning
Liquidity ratio
204.052023
2020
2022
2023
Q1: 106.12
Med: 177.43
Q3: 292.1
Good
In 2023, the liquidity ratio of LES METS DE PROVENCE (204.05) 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
-19.45x2023
2020
2022
2023
Q1: -0.86x
Med: 0.93x
Q3: 6.82x
Watch-39 pts over 3 years
In 2023, the interest coverage of LES METS DE PROVENCE (-19.4x) 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: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Inventory turnover is 85 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 143 days of revenue, i.e. 6.7 M€ to permanently finance. Over 2015-2023, WCR increased by +146%, requiring additional financing.
Operating WCR (2023)
?
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
6 691 232 €
Customer credit (2023)
?
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
46 j
Supplier credit (2023)
?
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
63 j
Inventory turnover (2023)
?
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
85 j
WCR in days of revenue (2023)
?
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
143 j
WCR and payment terms evolution LES METS DE PROVENCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2020
2022
2023
Operating WCR
2 717 316 €
3 615 879 €
3 115 087 €
3 070 518 €
3 249 041 €
4 771 293 €
6 691 232 €
Inventory turnover (days)
51
46
62
63
62
56
85
Customer payment term (days)
68
90
51
43
29
35
46
Supplier payment term (days)
49
46
41
42
47
57
63
Positioning of LES METS DE PROVENCE in its sector
Comparison with sector Fabrication de plats préparés
Valuation estimate
Based on 92 transactions of similar company sales
(all years),
the value of LES METS DE PROVENCE is estimated at
7 811 100 €
(range 3 647 332€ - 12 412 965€).
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 value2023
92 tx
3647k€7811k€12412k€
7 811 100 €Range: 3 647 332€ - 12 412 965€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
16 848 547 €
×
0.46x
=7 811 100 €
Range: 3 647 333€ - 12 412 965€
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 92 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 (Fabrication de plats préparés)
Compare LES METS DE PROVENCE with other companies in the same sector:
Frequently asked questions about LES METS DE PROVENCE
What is the revenue of LES METS DE PROVENCE ?
The revenue of LES METS DE PROVENCE in 2023 is 16.8 M€.
Is LES METS DE PROVENCE profitable?
LES METS DE PROVENCE recorded a net loss in 2023.
Where is the headquarters of LES METS DE PROVENCE ?
The headquarters of LES METS DE PROVENCE is located in BOLLENE (84500), in the department Vaucluse.
Where to find the tax return of LES METS DE PROVENCE ?
The tax return of LES METS DE PROVENCE 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 METS DE PROVENCE operate?
LES METS DE PROVENCE operates in the sector Fabrication de plats préparés (NAF code 10.85Z). 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