Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-04-30 (25 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: PARTHENAY (79200), Deux-Sevres
PARTHENAY RESTAURATION : revenue, balance sheet and financial ratios
PARTHENAY RESTAURATION is a French company
founded 25 years ago,
specialized in the sector Restauration de type rapide.
Based in PARTHENAY (79200),
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 - PARTHENAY RESTAURATION (SIREN 437665243)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 905 839 €
3 868 712 €
3 528 675 €
2 719 729 €
2 426 962 €
3 267 858 €
3 100 959 €
3 010 045 €
N/C
Net income
371 707 €
358 941 €
294 939 €
419 742 €
181 427 €
169 489 €
272 497 €
323 192 €
283 476 €
EBITDA
732 284 €
770 430 €
739 858 €
752 745 €
472 429 €
502 517 €
612 004 €
660 895 €
N/C
Net margin
9.5%
9.3%
8.4%
15.4%
7.5%
5.2%
8.8%
10.7%
N/C
Revenue and income statement
In 2024, PARTHENAY RESTAURATION achieves revenue of 3.9 M€. Revenue is growing positively over 9 years (CAGR: +3.8%). Vs 2023: +1%. After deducting consumption (981 k€), gross margin stands at 2.9 M€, i.e. a rate of 75%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 732 k€, representing 18.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 372 k€, i.e. 9.5% 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
3 905 839 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 924 701 €
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
732 284 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
477 590 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
371 707 €
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
18.7%
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 59%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.1% 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
15.437%
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
58.662%
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
11.07%
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
0.224
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
130.048
68.135
105.744
71.37
86.35
42.335
76.302
17.893
15.437
Financial autonomy
36.636
48.354
39.312
46.513
45.195
59.509
47.545
66.347
58.662
Repayment capacity
None
1.107
1.802
1.274
1.649
0.793
1.496
0.398
0.224
Cash flow / Revenue
None%
12.702%
11.713%
10.112%
12.369%
18.058%
13.245%
11.1%
11.07%
Sector positioning
Debt ratio
15.442024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Good-9 pts over 3 years
In 2024, the debt ratio of PARTHENAY RESTAURATION (15.44) 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
58.66%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Excellent
In 2024, the financial autonomy of PARTHENAY RESTAURATION (58.7%) 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
0.22 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Average-14 pts over 3 years
In 2024, the repayment capacity of PARTHENAY RESTAURATION (0.22) 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 252.21. 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 0.8x. Danger: operating income does not cover interest charges, unsustainable situation.
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
252.211
Interest coverage (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
493.841
419.553
404.929
251.848
413.918
497.196
495.547
375.979
252.211
Interest coverage
None
1.164
4.828
1.704
0.806
0.496
7.358
5.825
0.799
Sector positioning
Liquidity ratio
252.212024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Excellent
In 2024, the liquidity ratio of PARTHENAY RESTAURATION (252.21) 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
0.8x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Good-18 pts over 3 years
In 2024, the interest coverage of PARTHENAY RESTAURATION (0.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. Favorable situation: supplier credit is longer than customer credit by 28 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-8 days): operations structurally generate 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
-88 702 €
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
28 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
-8 j
WCR and payment terms evolution PARTHENAY RESTAURATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
-12 522 €
916 985 €
18 823 €
111 228 €
-5 603 €
-65 810 €
-60 081 €
-88 702 €
Inventory turnover (days)
0
1
2
2
2
2
2
2
2
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
0
25
33
24
21
25
29
29
28
Positioning of PARTHENAY RESTAURATION 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 PARTHENAY RESTAURATION is estimated at
3 161 053 €
(range 1 619 499€ - 6 039 963€).
With an EBITDA of 732 284€, 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
1619k€3161k€6039k€
3 161 053 €Range: 1 619 499€ - 6 039 963€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
732 284 €×5.4x
Estimation3 952 743 €
1 947 228€ - 7 772 387€
Revenue Multiple30%
3 905 839 €×0.57x
Estimation2 225 679 €
1 292 937€ - 3 277 105€
Net Income Multiple20%
371 707 €×7.0x
Estimation2 584 889 €
1 290 020€ - 5 853 193€
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 PARTHENAY RESTAURATION with other companies in the same sector:
Frequently asked questions about PARTHENAY RESTAURATION
What is the revenue of PARTHENAY RESTAURATION ?
The revenue of PARTHENAY RESTAURATION in 2024 is 3.9 M€.
Is PARTHENAY RESTAURATION profitable?
Yes, PARTHENAY RESTAURATION generated a net profit of 372 k€ in 2024.
Where is the headquarters of PARTHENAY RESTAURATION ?
The headquarters of PARTHENAY RESTAURATION is located in PARTHENAY (79200), in the department Deux-Sevres.
Where to find the tax return of PARTHENAY RESTAURATION ?
The tax return of PARTHENAY 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 PARTHENAY RESTAURATION operate?
PARTHENAY RESTAURATION 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