Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-12-19 (14 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: SAINT-ANDRE-DE-CUBZAC (33240), Gironde
M.C.D. RESTAURATION : revenue, balance sheet and financial ratios
M.C.D. RESTAURATION is a French company
founded 14 years ago,
specialized in the sector Restauration traditionnelle.
Based in SAINT-ANDRE-DE-CUBZAC (33240),
this company of category PME
shows in 2018 a revenue of 414 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - M.C.D. RESTAURATION (SIREN 538637851)
Indicator
2018
2017
2016
2015
Revenue
413 870 €
431 251 €
485 850 €
520 290 €
Net income
10 159 €
12 444 €
10 304 €
-36 183 €
EBITDA
16 369 €
17 088 €
34 807 €
22 148 €
Net margin
2.5%
2.9%
2.1%
-7.0%
Revenue and income statement
In 2018, M.C.D. RESTAURATION achieves revenue of 414 k€. Revenue is declining over the period 2015-2018 (CAGR: -7.3%). Slight decline of -4% vs 2017. After deducting consumption (149 k€), gross margin stands at 265 k€, i.e. a rate of 64%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 16 k€, representing 4.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 10 k€, i.e. 2.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
413 870 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
265 209 €
EBITDA (2018)
?
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
16 369 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
15 814 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
10 159 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.0%
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 -253%. 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 2.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-252.946%
Financial autonomy (2018)
?
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
13.772%
Cash flow / Revenue (2018)
?
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
2.897%
Repayment capacity (2018)
?
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
4.11
Asset age ratio (2018)
?
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
2015
2016
2017
2018
Debt ratio
-419.507
-376.271
-351.134
-252.946
Financial autonomy
61.974
44.223
27.661
13.772
Repayment capacity
-19.343
13.474
7.456
4.11
Cash flow / Revenue
-2.112%
2.449%
3.294%
2.897%
Sector positioning
Debt ratio
-252.952018
2016
2017
2018
Q1: 0.41
Med: 37.74
Q3: 166.92
Excellent
In 2018, the debt ratio of M.C.D. RESTAURATION (-252.95) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
13.77%2018
2016
2017
2018
Q1: 8.61%
Med: 33.05%
Q3: 59.12%
Average-31 pts over 3 years
In 2018, the financial autonomy of M.C.D. RESTAURATION (13.8%) 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
4.11 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.55 years
Q3: 3.07 years
Average
In 2018, the repayment capacity of M.C.D. RESTAURATION (4.11) 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 21.94. 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 19.2x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2018)
?
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
21.944
Interest coverage (2018)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
Liquidity ratio
30.821
27.393
19.884
21.944
Interest coverage
47.074
22.84
33.603
19.183
Sector positioning
Liquidity ratio
21.942018
2016
2017
2018
Q1: 47.03
Med: 96.67
Q3: 181.96
Average
In 2018, the liquidity ratio of M.C.D. RESTAURATION (21.94) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
19.18x2018
2016
2017
2018
Q1: 0.0x
Med: 1.07x
Q3: 6.28x
Excellent
In 2018, the interest coverage of M.C.D. RESTAURATION (19.2x) 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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 300 days. Excellent situation: suppliers finance 293 days of the operating cycle (retail model). Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-244 days): operations structurally generate cash. Notable WCR improvement over the period (-71%), freeing up cash.
Operating WCR (2018)
?
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
-279 979 €
Customer credit (2018)
?
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
7 j
Supplier credit (2018)
?
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
300 j
Inventory turnover (2018)
?
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
5 j
WCR in days of revenue (2018)
?
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
-244 j
WCR and payment terms evolution M.C.D. RESTAURATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Operating WCR
-163 772 €
-205 218 €
-230 633 €
-279 979 €
Inventory turnover (days)
5
4
5
5
Customer payment term (days)
5
3
3
7
Supplier payment term (days)
126
211
270
300
Positioning of M.C.D. RESTAURATION in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 1098 transactions of similar company sales
in 2018,
the value of M.C.D. RESTAURATION is estimated at
161 184 €
(range 98 338€ - 244 292€).
With an EBITDA of 16 369€, the sector multiple of 7.0x is applied.
The price/revenue ratio is 0.68x
(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 value2018
1098 transactions
98k€161k€244k€
161 184 €Range: 98 338€ - 244 292€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
16 369 €×7.0x
Estimation114 690 €
66 057€ - 184 529€
Revenue Multiple30%
413 870 €×0.68x
Estimation282 051 €
183 803€ - 398 280€
Net Income Multiple20%
10 159 €×9.5x
Estimation96 120 €
50 843€ - 162 721€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 1098 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 traditionnelle)
Compare M.C.D. RESTAURATION with other companies in the same sector:
Frequently asked questions about M.C.D. RESTAURATION
What is the revenue of M.C.D. RESTAURATION ?
The revenue of M.C.D. RESTAURATION in 2018 is 414 k€.
Is M.C.D. RESTAURATION profitable?
Yes, M.C.D. RESTAURATION generated a net profit of 10 k€ in 2018.
Where is the headquarters of M.C.D. RESTAURATION ?
The headquarters of M.C.D. RESTAURATION is located in SAINT-ANDRE-DE-CUBZAC (33240), in the department Gironde.
Where to find the tax return of M.C.D. RESTAURATION ?
The tax return of M.C.D. RESTAURATION 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 M.C.D. RESTAURATION operate?
M.C.D. RESTAURATION operates in the sector Restauration traditionnelle (NAF code 56.10A). 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