Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-11-23 (36 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: DIJON (21000), Cote-d'Or
OLIVAL LIBERTE : revenue, balance sheet and financial ratios
OLIVAL LIBERTE is a French company
founded 36 years ago,
specialized in the sector Restauration de type rapide.
Based in DIJON (21000),
this company of category PME
shows in 2024 a revenue of 3.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OLIVAL LIBERTE (SIREN 352497697)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
3 854 933 €
4 016 350 €
3 922 893 €
4 193 655 €
3 327 545 €
5 243 777 €
4 538 903 €
3 627 439 €
3 437 746 €
3 303 615 €
Net income
-118 793 €
-326 699 €
-157 626 €
366 435 €
-29 179 €
172 026 €
200 416 €
-37 551 €
-12 824 €
-26 626 €
EBITDA
145 062 €
87 271 €
203 063 €
761 300 €
266 388 €
598 960 €
610 197 €
265 786 €
270 744 €
243 248 €
Net margin
-3.1%
-8.1%
-4.0%
8.7%
-0.9%
3.3%
4.4%
-1.0%
-0.4%
-0.8%
Revenue and income statement
In 2024, OLIVAL LIBERTE achieves revenue of 3.9 M€. Revenue is growing positively over 10 years (CAGR: +1.7%). Slight decline of -4% vs 2023. After deducting consumption (843 k€), gross margin stands at 3.0 M€, i.e. a rate of 78%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 145 k€, representing 3.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -119 k€ (-3.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 854 933 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 011 441 €
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
145 062 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-261 623 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-118 793 €
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
3.8%
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 9554%. 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
9553.705%
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
0.813%
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
-1.616%
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
-25.693
Asset age ratio (2024)
?
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
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
512.047
4982.659
524.226
298.319
317.642
81.291
356.056
1373.634
9553.705
Financial autonomy
5.374
4.534
0.708
10.848
17.025
16.438
39.756
14.122
4.475
0.813
Repayment capacity
0.0
2.363
7.047
2.908
2.79
6.37
0.998
247.606
-15.416
-25.693
Cash flow / Revenue
2.213%
3.18%
2.516%
8.464%
5.761%
3.747%
11.431%
0.168%
-2.982%
-1.616%
Sector positioning
Debt ratio
9553.72024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Watch
In 2024, the debt ratio of OLIVAL LIBERTE (9553.70) 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
0.81%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Average-12 pts over 3 years
In 2024, the financial autonomy of OLIVAL LIBERTE (0.8%) 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
-25.69 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of OLIVAL LIBERTE (-25.69) 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 178.07. 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 10.6x. Operating income very largely covers interest expenses: high safety margin.
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
178.07
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
10.619
Liquidity indicators evolution OLIVAL LIBERTE
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
72.104
69.894
74.83
170.646
171.777
198.933
257.514
122.128
148.372
178.07
Interest coverage
2.967
1.229
1.8
0.849
1.629
3.283
1.099
3.119
15.286
10.619
Sector positioning
Liquidity ratio
178.072024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Good+18 pts over 3 years
In 2024, the liquidity ratio of OLIVAL LIBERTE (178.07) 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
10.62x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Excellent
In 2024, the interest coverage of OLIVAL LIBERTE (10.6x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. Favorable situation: supplier credit is longer than customer credit by 30 days. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 39 days of revenue, i.e. 419 k€ to permanently finance. Over 2015-2024, WCR increased by +27%, 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
418 838 €
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
30 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
3 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
39 j
WCR and payment terms evolution OLIVAL LIBERTE
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
331 022 €
257 762 €
366 299 €
135 123 €
148 923 €
436 640 €
215 344 €
626 133 €
228 129 €
418 838 €
Inventory turnover (days)
3
2
2
2
2
3
2
4
3
3
Customer payment term (days)
1
1
1
0
0
0
0
3
0
0
Supplier payment term (days)
98
85
122
36
25
37
23
102
86
30
Positioning of OLIVAL LIBERTE 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 OLIVAL LIBERTE is estimated at
1 313 139 €
(range 719 617€ - 2 175 193€).
With an EBITDA of 145 062€, 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
719k€1313k€2175k€
1 313 139 €Range: 719 617€ - 2 175 193€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
145 062 €×5.4x
Estimation783 020 €
385 737€ - 1 539 673€
Revenue Multiple30%
3 854 933 €×0.57x
Estimation2 196 671 €
1 276 086€ - 3 234 394€
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 OLIVAL LIBERTE with other companies in the same sector:
The headquarters of OLIVAL LIBERTE is located in DIJON (21000), in the department Cote-d'Or.
Where to find the tax return of OLIVAL LIBERTE ?
The tax return of OLIVAL LIBERTE 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 OLIVAL LIBERTE operate?
OLIVAL LIBERTE 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