Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-09-07 (7 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: LE MANS (72000), Sarthe
RESTAURANT BOLLEE : revenue, balance sheet and financial ratios
RESTAURANT BOLLEE is a French company
founded 7 years ago,
specialized in the sector Restauration de type rapide.
Based in LE MANS (72000),
this company of category PME
shows in 2024 a revenue of 4.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RESTAURANT BOLLEE (SIREN 842382269)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
4 578 825 €
4 846 105 €
N/C
4 012 290 €
2 899 877 €
3 286 252 €
126 579 €
Net income
212 351 €
126 754 €
212 580 €
412 672 €
237 161 €
110 736 €
-115 699 €
EBITDA
676 986 €
705 940 €
N/C
878 628 €
548 213 €
475 716 €
-150 244 €
Net margin
4.6%
2.6%
N/C
10.3%
8.2%
3.4%
-91.4%
Revenue and income statement
In 2024, RESTAURANT BOLLEE achieves revenue of 4.6 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +81.9%. Slight decline of -6% vs 2023. After deducting consumption (1.3 M€), gross margin stands at 3.3 M€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 677 k€, representing 14.8% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 212 k€, i.e. 4.6% 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
4 578 825 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 327 431 €
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
676 986 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
258 954 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
212 351 €
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
14.8%
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 73%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
72.864%
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
28.653%
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
4.267%
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
0.996
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-1121.159
2420.548
285.709
165.173
252.539
181.622
72.864
Financial autonomy
-6.475
3.08
19.216
28.026
18.51
17.665
28.653
Repayment capacity
-4.494
7.182
3.842
1.976
None
1.622
0.996
Cash flow / Revenue
-129.482%
4.619%
7.092%
9.464%
None%
4.188%
4.267%
Sector positioning
Debt ratio
72.862024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average-10 pts over 3 years
In 2024, the debt ratio of RESTAURANT BOLLEE (72.86) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
28.65%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Good+19 pts over 3 years
In 2024, the financial autonomy of RESTAURANT BOLLEE (28.6%) 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
1.0 years2024
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Average-7 pts over 2 years
In 2024, the repayment capacity of RESTAURANT BOLLEE (1.00) 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 96.13. 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 0.2x. 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
96.126
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
0.185
Liquidity indicators evolution RESTAURANT BOLLEE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
130.828
167.38
173.76
219.561
163.25
87.744
96.126
Interest coverage
-0.727
1.702
0.795
0.467
None
0.314
0.185
Sector positioning
Liquidity ratio
96.132024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Average-18 pts over 3 years
In 2024, the liquidity ratio of RESTAURANT BOLLEE (96.13) 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
0.18x2024
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Good
In 2024, the interest coverage of RESTAURANT BOLLEE (0.2x) 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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 33 days. Excellent situation: suppliers finance 31 days of the operating cycle (retail model). Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 7 days of revenue, i.e. 90 k€ to permanently finance. Notable WCR improvement over the period (-60%), 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
90 111 €
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
2 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
33 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
7 j
WCR and payment terms evolution RESTAURANT BOLLEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
223 998 €
146 764 €
281 172 €
249 484 €
0 €
90 283 €
90 111 €
Inventory turnover (days)
0
3
4
4
0
2
3
Customer payment term (days)
0
0
0
0
0
0
2
Supplier payment term (days)
701
33
44
34
0
34
33
Positioning of RESTAURANT BOLLEE 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 RESTAURANT BOLLEE is estimated at
2 905 219 €
(range 1 502 200€ - 5 414 026€).
With an EBITDA of 676 986€, 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
1502k€2905k€5414k€
2 905 219 €Range: 1 502 200€ - 5 414 026€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
676 986 €×5.4x
Estimation3 654 254 €
1 800 185€ - 7 185 460€
Revenue Multiple30%
4 578 825 €×0.57x
Estimation2 609 169 €
1 515 714€ - 3 841 759€
Net Income Multiple20%
212 351 €×7.0x
Estimation1 476 711 €
736 971€ - 3 343 847€
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 RESTAURANT BOLLEE with other companies in the same sector:
Frequently asked questions about RESTAURANT BOLLEE
What is the revenue of RESTAURANT BOLLEE ?
The revenue of RESTAURANT BOLLEE in 2024 is 4.6 M€.
Is RESTAURANT BOLLEE profitable?
Yes, RESTAURANT BOLLEE generated a net profit of 212 k€ in 2024.
Where is the headquarters of RESTAURANT BOLLEE ?
The headquarters of RESTAURANT BOLLEE is located in LE MANS (72000), in the department Sarthe.
Where to find the tax return of RESTAURANT BOLLEE ?
The tax return of RESTAURANT BOLLEE 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 RESTAURANT BOLLEE operate?
RESTAURANT BOLLEE 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