Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2010-10-20 (15 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: ORGEVAL (78630), Yvelines
PEDRA ALTA ORGEVAL : revenue, balance sheet and financial ratios
PEDRA ALTA ORGEVAL is a French company
founded 15 years ago,
specialized in the sector Restauration traditionnelle.
Based in ORGEVAL (78630),
this company of category ETI
shows in 2024 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PEDRA ALTA ORGEVAL (SIREN 527537401)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 632 878 €
2 737 458 €
2 739 795 €
1 285 663 €
532 706 €
2 751 461 €
2 934 748 €
3 089 305 €
3 275 503 €
Net income
-52 074 €
535 590 €
27 219 €
121 180 €
-224 827 €
-25 915 €
-29 939 €
2 461 €
-4 524 €
EBITDA
-82 850 €
-91 428 €
73 857 €
223 959 €
-130 411 €
63 495 €
92 262 €
104 004 €
102 172 €
Net margin
-2.0%
19.6%
1.0%
9.4%
-42.2%
-0.9%
-1.0%
0.1%
-0.1%
Revenue and income statement
In 2024, PEDRA ALTA ORGEVAL achieves revenue of 2.6 M€. Activity remains stable over the period (CAGR: -2.7%). Slight decline of -4% vs 2023. After deducting consumption (1.4 M€), gross margin stands at 1.2 M€, i.e. a rate of 45%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -83 k€, representing -3.1% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -52 k€ (-2.0% 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
2 632 878 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 197 174 €
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
-82 850 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-78 084 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-52 074 €
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
-3.1%
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 32%. The balance between equity and debt is satisfactory.
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
0.096%
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
31.783%
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
-1.84%
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
-0.011
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
66.16
37.224
39.124
40.58
7.063
0.0
0.133
0.133
0.096
Financial autonomy
19.155
19.353
19.156
18.094
0.414
9.138
9.664
9.664
31.783
Repayment capacity
-40.816
1.929
4.501
3.688
-0.002
0.0
0.003
0.0
-0.011
Cash flow / Revenue
-0.14%
1.775%
0.753%
0.914%
-23.998%
11.666%
2.686%
17.276%
-1.84%
Sector positioning
Debt ratio
0.12024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Excellent
In 2024, the debt ratio of PEDRA ALTA ORGEVAL (0.10) 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
31.78%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Good+25 pts over 3 years
In 2024, the financial autonomy of PEDRA ALTA ORGEVAL (31.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-0.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.55 years
Q3: 2.88 years
Excellent-13 pts over 3 years
In 2024, the repayment capacity of PEDRA ALTA ORGEVAL (-0.01) 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 107.07. 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
107.073
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
-2.354
Liquidity indicators evolution PEDRA ALTA ORGEVAL
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
84.275
82.731
81.415
82.012
46.236
75.727
83.463
78.537
107.073
Interest coverage
5.494
4.848
6.622
7.221
-1.001
0.378
3.22
-2.468
-2.354
Sector positioning
Liquidity ratio
107.072024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Average+12 pts over 3 years
In 2024, the liquidity ratio of PEDRA ALTA ORGEVAL (107.07) 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
-2.35x2024
2022
2023
2024
Q1: 0.0x
Med: 0.65x
Q3: 5.46x
Average-44 pts over 3 years
In 2024, the interest coverage of PEDRA ALTA ORGEVAL (-2.4x) 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: 99 days. Excellent situation: suppliers finance 99 days of the operating cycle (retail model). Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 46 days of revenue, i.e. 339 k€ to permanently finance. Notable WCR improvement over the period (-34%), 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
338 693 €
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
99 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
4 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
46 j
WCR and payment terms evolution PEDRA ALTA ORGEVAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
515 302 €
499 293 €
486 992 €
470 968 €
183 869 €
265 039 €
455 710 €
326 059 €
338 693 €
Inventory turnover (days)
4
4
4
4
12
11
4
4
4
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
135
149
144
152
513
386
181
179
99
Positioning of PEDRA ALTA ORGEVAL in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of PEDRA ALTA ORGEVAL is estimated at
1 500 302 €
(range 871 553€ - 2 209 056€).
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
871k€1500k€2209k€
1 500 302 €Range: 871 553€ - 2 209 056€
NAF 5 année 2024
Valuation method used
Revenue Multiple
2 632 878 €
×
0.57x
=1 500 303 €
Range: 871 553€ - 2 209 056€
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 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 traditionnelle)
Compare PEDRA ALTA ORGEVAL with other companies in the same sector:
Frequently asked questions about PEDRA ALTA ORGEVAL
What is the revenue of PEDRA ALTA ORGEVAL ?
The revenue of PEDRA ALTA ORGEVAL in 2024 is 2.6 M€.
Is PEDRA ALTA ORGEVAL profitable?
PEDRA ALTA ORGEVAL recorded a net loss in 2024.
Where is the headquarters of PEDRA ALTA ORGEVAL ?
The headquarters of PEDRA ALTA ORGEVAL is located in ORGEVAL (78630), in the department Yvelines.
Where to find the tax return of PEDRA ALTA ORGEVAL ?
The tax return of PEDRA ALTA ORGEVAL 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 PEDRA ALTA ORGEVAL operate?
PEDRA ALTA ORGEVAL 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