Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1995-09-01 (30 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: ANOR (59186), Nord
LES ROTISSERIES AVESNOISES : revenue, balance sheet and financial ratios
LES ROTISSERIES AVESNOISES is a French company
founded 30 years ago,
specialized in the sector Restauration de type rapide.
Based in ANOR (59186),
this company of category PME
shows in 2024 a revenue of 3.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES ROTISSERIES AVESNOISES (SIREN 404390239)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
3 526 320 €
3 356 253 €
3 216 827 €
3 117 555 €
2 376 792 €
2 498 158 €
2 375 239 €
2 298 851 €
2 334 395 €
2 330 386 €
Net income
384 766 €
373 022 €
346 744 €
329 267 €
118 084 €
108 294 €
64 620 €
122 920 €
135 195 €
147 192 €
EBITDA
479 729 €
482 992 €
447 404 €
432 760 €
108 647 €
145 571 €
62 925 €
141 454 €
171 606 €
208 660 €
Net margin
10.9%
11.1%
10.8%
10.6%
5.0%
4.3%
2.7%
5.3%
5.8%
6.3%
Revenue and income statement
In 2024, LES ROTISSERIES AVESNOISES achieves revenue of 3.5 M€. Revenue is growing positively over 10 years (CAGR: +4.7%). Vs 2023: +5%. After deducting consumption (1.3 M€), gross margin stands at 2.2 M€, i.e. a rate of 62%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 480 k€, representing 13.6% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 385 k€, i.e. 10.9% 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
3 526 320 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 176 527 €
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
479 729 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
501 199 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
384 766 €
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
13.6%
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 0%. 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 62%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.2% 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
0.24%
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
62.202%
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
10.22%
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
0.004
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LES ROTISSERIES AVESNOISES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
37.352
27.603
37.363
90.222
52.549
20.509
0.167
0.235
0.176
0.24
Financial autonomy
39.426
43.931
39.143
30.522
42.6
50.534
53.825
65.426
71.319
62.202
Repayment capacity
0.579
0.499
0.748
3.01
2.684
1.034
0.003
0.004
0.003
0.004
Cash flow / Revenue
6.924%
5.818%
4.962%
2.309%
2.283%
3.416%
10.12%
10.381%
11.005%
10.22%
Sector positioning
Debt ratio
0.242024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Good
In 2024, the debt ratio of LES ROTISSERIES AVESNOISES (0.24) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
62.2%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Excellent
In 2024, the financial autonomy of LES ROTISSERIES AVESNOISES (62.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Good-23 pts over 3 years
In 2024, the repayment capacity of LES ROTISSERIES AVESNOISES (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 215.14. 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
215.137
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
0.0
Liquidity indicators evolution LES ROTISSERIES AVESNOISES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
169.895
178.077
167.142
183.001
215.855
211.425
176.596
232.796
290.209
215.137
Interest coverage
2.123
1.848
1.035
4.788
1.5
1.383
0.09
0.037
0.0
0.0
Sector positioning
Liquidity ratio
215.142024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Excellent
In 2024, the liquidity ratio of LES ROTISSERIES AVESNOISES (215.14) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Average-26 pts over 3 years
In 2024, the interest coverage of LES ROTISSERIES AVESNOISES (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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. Excellent situation: suppliers finance 38 days of the operating cycle (retail model). Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 1 days of revenue, i.e. 13 k€ to permanently finance. Notable WCR improvement over the period (-90%), 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
12 730 €
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
38 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
2 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
1 j
WCR and payment terms evolution LES ROTISSERIES AVESNOISES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
127 006 €
215 908 €
188 345 €
245 196 €
212 468 €
140 254 €
-15 557 €
65 688 €
27 119 €
12 730 €
Inventory turnover (days)
2
3
3
2
2
3
4
4
3
2
Customer payment term (days)
6
7
7
6
0
0
0
0
0
0
Supplier payment term (days)
46
47
52
44
38
56
43
35
27
38
Positioning of LES ROTISSERIES AVESNOISES 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 ROTISSERIES AVESNOISES is estimated at
2 432 712 €
(range 1 255 087€ - 4 645 266€).
With an EBITDA of 479 729€, 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
1255k€2432k€4645k€
2 432 712 €Range: 1 255 087€ - 4 645 266€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
479 729 €×5.4x
Estimation2 589 495 €
1 275 655€ - 5 091 794€
Revenue Multiple30%
3 526 320 €×0.57x
Estimation2 009 416 €
1 167 306€ - 2 958 678€
Net Income Multiple20%
384 766 €×7.0x
Estimation2 675 702 €
1 335 342€ - 6 058 830€
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 ROTISSERIES AVESNOISES with other companies in the same sector:
Frequently asked questions about LES ROTISSERIES AVESNOISES
What is the revenue of LES ROTISSERIES AVESNOISES ?
The revenue of LES ROTISSERIES AVESNOISES in 2024 is 3.5 M€.
Is LES ROTISSERIES AVESNOISES profitable?
Yes, LES ROTISSERIES AVESNOISES generated a net profit of 385 k€ in 2024.
Where is the headquarters of LES ROTISSERIES AVESNOISES ?
The headquarters of LES ROTISSERIES AVESNOISES is located in ANOR (59186), in the department Nord.
Where to find the tax return of LES ROTISSERIES AVESNOISES ?
The tax return of LES ROTISSERIES AVESNOISES 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 ROTISSERIES AVESNOISES operate?
LES ROTISSERIES AVESNOISES 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