Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2016-07-01 (9 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: TOULOUSE (31000), Haute-Garonne
NEWREST MERSI : revenue, balance sheet and financial ratios
NEWREST MERSI is a French company
founded 9 years ago,
specialized in the sector Restauration de type rapide.
Based in TOULOUSE (31000),
this company of category ETI
shows in 2022 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NEWREST MERSI (SIREN 821696804)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
2 344 745 €
575 130 €
1 183 578 €
1 874 658 €
1 093 937 €
1 480 322 €
207 660 €
Net income
176 752 €
377 604 €
273 278 €
17 732 €
1 737 €
4 704 €
35 684 €
12 889 €
67 309 €
7 186 €
EBITDA
N/C
N/C
N/C
188 696 €
-16 099 €
74 203 €
260 727 €
184 813 €
390 996 €
46 458 €
Net margin
N/C
N/C
N/C
0.8%
0.3%
0.4%
1.9%
1.2%
4.5%
3.5%
Revenue and income statement
In 2025, NEWREST MERSI generates positive net income of 177 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 7 k€ -> 177 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
176 752 €
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 15%. 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 56%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
14.818%
Financial autonomy (2025)
?
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
55.757%
Asset age ratio (2025)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
18.62
35.091
2.121
13.402
2464.676
2276.531
1047.997
127.804
58.448
14.818
Financial autonomy
7.138
15.972
10.28
11.211
2.517
2.448
3.669
10.971
30.075
55.757
Repayment capacity
0.0
0.463
-0.097
0.322
-15.227
-9.425
26.788
None
None
None
Cash flow / Revenue
3.488%
4.578%
-0.697%
1.515%
-2.898%
-8.287%
0.676%
None%
None%
None%
Sector positioning
Debt ratio
14.822025
2023
2024
2025
Q1: 0.0
Med: 24.41
Q3: 132.29
Good-33 pts over 3 years
In 2025, the debt ratio of NEWREST MERSI (14.82) 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
55.76%2025
2023
2024
2025
Q1: 2.02%
Med: 19.86%
Q3: 47.73%
Excellent+35 pts over 3 years
In 2025, the financial autonomy of NEWREST MERSI (55.8%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 239.41. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
239.413
Liquidity indicators evolution NEWREST MERSI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
106.357
127.189
106.716
110.164
274.435
236.866
131.15
121.249
174.569
239.413
Interest coverage
0.0
0.0
0.01
-0.006
0.0
-13.293
1.717
None
None
None
Sector positioning
Liquidity ratio
239.412025
2023
2024
2025
Q1: 73.86
Med: 133.68
Q3: 244.05
Good+22 pts over 3 years
In 2025, the liquidity ratio of NEWREST MERSI (239.41) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2025)
?
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
0 €
Customer credit (2025)
?
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 (2025)
?
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
0 j
Inventory turnover (2025)
?
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 and payment terms evolution NEWREST MERSI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
154 451 €
209 021 €
142 803 €
195 264 €
67 795 €
187 303 €
443 579 €
0 €
0 €
0 €
Inventory turnover (days)
60
5
8
5
7
18
10
0
0
0
Customer payment term (days)
197
39
32
27
23
115
41
0
0
0
Supplier payment term (days)
453
128
104
108
74
182
104
0
0
0
Positioning of NEWREST MERSI in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 557 transactions of similar company sales
in 2025,
the value of NEWREST MERSI is estimated at
998 457 €
(range 564 787€ - 2 261 340€).
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 value2025
557 transactions
564k€998k€2261k€
998 457 €Range: 564 787€ - 2 261 340€
NAF 5 année 2025
Valuation method used
Net Income Multiple
176 752 €
×
5.6x
=998 458 €
Range: 564 788€ - 2 261 340€
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 557 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 NEWREST MERSI with other companies in the same sector:
Yes, NEWREST MERSI generated a net profit of 177 k€ in 2025.
Where is the headquarters of NEWREST MERSI ?
The headquarters of NEWREST MERSI is located in TOULOUSE (31000), in the department Haute-Garonne.
Where to find the tax return of NEWREST MERSI ?
The tax return of NEWREST MERSI 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 NEWREST MERSI operate?
NEWREST MERSI 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