Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-06-01 (13 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: SAINTE-FOY-DE-PEYROLIERES (31470), Haute-Garonne
LES PIZZAS D'AMELIE : revenue, balance sheet and financial ratios
LES PIZZAS D'AMELIE is a French company
founded 13 years ago,
specialized in the sector Restauration de type rapide.
Based in SAINTE-FOY-DE-PEYROLIERES (31470),
this company of category PME
shows in 2024 a revenue of 99 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES PIZZAS D'AMELIE (SIREN 752196188)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
98 848 €
182 006 €
185 102 €
98 847 €
81 875 €
86 591 €
81 432 €
76 822 €
85 081 €
Net income
43 668 €
375 €
9 636 €
14 757 €
7 054 €
3 034 €
1 064 €
-3 411 €
1 740 €
EBITDA
-7 448 €
28 409 €
36 390 €
23 208 €
9 323 €
4 339 €
3 219 €
-28 €
6 020 €
Net margin
44.2%
0.2%
5.2%
14.9%
8.6%
3.5%
1.3%
-4.4%
2.0%
Revenue and income statement
In 2024, LES PIZZAS D'AMELIE achieves revenue of 99 k€. Revenue is growing positively over 9 years (CAGR: +1.9%). Significant drop of -46% vs 2023. After deducting consumption (48 k€), gross margin stands at 51 k€, i.e. a rate of 52%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -7 k€, representing -7.5% of revenue. Warning negative scissor effect: despite revenue change (-46%), EBITDA varies by -126%, reducing margin by 23.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 44 k€, i.e. 44.2% 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
98 848 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
51 095 €
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
-7 448 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
44 850 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
43 668 €
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
-6.8%
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 58.2% 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
43.056%
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
29.293%
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
58.209%
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
0.626
Solvency indicators evolution LES PIZZAS D'AMELIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
27.648
1.649
33.363
1.785
1.974
261.216
133.333
113.169
43.056
Financial autonomy
14.695
0.817
20.875
1.482
1.65
67.916
52.55
49.902
29.293
Repayment capacity
0.563
0.0
0.0
0.0
0.0
3.784
2.512
2.157
0.626
Cash flow / Revenue
6.165%
-0.804%
3.511%
5.68%
10.987%
22.007%
17.023%
15.954%
58.209%
Sector positioning
Debt ratio
43.062024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average-11 pts over 3 years
In 2024, the debt ratio of LES PIZZAS D'AMELIE (43.06) 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
29.29%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Good-13 pts over 3 years
In 2024, the financial autonomy of LES PIZZAS D'AMELIE (29.3%) 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
0.63 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Average-17 pts over 3 years
In 2024, the repayment capacity of LES PIZZAS D'AMELIE (0.63) 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 2510.99. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
2510.994
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
-15.87
Liquidity indicators evolution LES PIZZAS D'AMELIE
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
148.052
96.332
131.15
356.128
507.397
522.62
272.424
470.67
2510.994
Interest coverage
3.904
-225.0
2.392
0.0
0.0
2.598
4.584
6.868
-15.87
Sector positioning
Liquidity ratio
2510.992024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Excellent
In 2024, the liquidity ratio of LES PIZZAS D'AMELIE (2510.99) 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
-15.87x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Average-50 pts over 3 years
In 2024, the interest coverage of LES PIZZAS D'AMELIE (-15.9x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 8 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Overall, WCR represents 432 days of revenue, i.e. 119 k€ to permanently finance. Over 2016-2024, WCR increased by +2631%, requiring additional financing.
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
118 696 €
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
8 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
0 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
432 j
WCR and payment terms evolution LES PIZZAS D'AMELIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-4 689 €
-1 249 €
-2 359 €
-138 €
3 619 €
3 685 €
-6 997 €
3 252 €
118 696 €
Inventory turnover (days)
6
3
4
8
8
16
8
11
0
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
17
21
13
8
5
14
16
7
8
Positioning of LES PIZZAS D'AMELIE in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LES PIZZAS D'AMELIE is estimated at
155 264 €
(range 80 253€ - 324 814€).
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
80k€155k€324k€
155 264 €Range: 80 253€ - 324 814€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
98 848 €×0.57x
Estimation56 327 €
32 721€ - 82 936€
Net Income Multiple20%
43 668 €×7.0x
Estimation303 672 €
151 551€ - 687 631€
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 (Restauration de type rapide)
Compare LES PIZZAS D'AMELIE with other companies in the same sector:
Frequently asked questions about LES PIZZAS D'AMELIE
What is the revenue of LES PIZZAS D'AMELIE ?
The revenue of LES PIZZAS D'AMELIE in 2024 is 99 k€.
Is LES PIZZAS D'AMELIE profitable?
Yes, LES PIZZAS D'AMELIE generated a net profit of 44 k€ in 2024.
Where is the headquarters of LES PIZZAS D'AMELIE ?
The headquarters of LES PIZZAS D'AMELIE is located in SAINTE-FOY-DE-PEYROLIERES (31470), in the department Haute-Garonne.
Where to find the tax return of LES PIZZAS D'AMELIE ?
The tax return of LES PIZZAS D'AMELIE 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 PIZZAS D'AMELIE operate?
LES PIZZAS D'AMELIE 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