Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1991-09-15 (34 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: TRIGNAC (44570), Loire-Atlantique
RESTAURATION COTE D AMOUR : revenue, balance sheet and financial ratios
RESTAURATION COTE D AMOUR is a French company
founded 34 years ago,
specialized in the sector Restauration de type rapide.
Based in TRIGNAC (44570),
this company of category PME
shows in 2024 a revenue of 5.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RESTAURATION COTE D AMOUR (SIREN 383130572)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
2015
2014
Revenue
5 728 665 €
6 035 024 €
5 782 863 €
5 047 004 €
6 261 693 €
6 119 472 €
5 907 705 €
5 706 547 €
6 566 764 €
6 962 961 €
Net income
276 251 €
271 537 €
115 908 €
825 852 €
699 805 €
947 953 €
3 002 215 €
663 404 €
1 061 183 €
1 364 742 €
EBITDA
908 924 €
939 660 €
706 437 €
1 411 346 €
2 066 529 €
2 018 842 €
1 989 330 €
1 758 580 €
2 053 372 €
2 459 475 €
Net margin
4.8%
4.5%
2.0%
16.4%
11.2%
15.5%
50.8%
11.6%
16.2%
19.6%
Revenue and income statement
In 2024, RESTAURATION COTE D AMOUR achieves revenue of 5.7 M€. Activity remains stable over the period (CAGR: -1.9%). Slight decline of -5% vs 2023. After deducting consumption (1.5 M€), gross margin stands at 4.2 M€, i.e. a rate of 74%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 909 k€, representing 15.9% 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 276 k€, i.e. 4.8% 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
5 728 665 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 233 445 €
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
908 924 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
362 294 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
276 251 €
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
15.8%
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 48%. 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 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
51.336%
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
48.37%
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
9.356%
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
0.968
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution RESTAURATION COTE D AMOUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2022
2023
2024
Debt ratio
24.478
21.534
37.617
3.682
6.71
7.442
14.084
66.277
61.558
51.336
Financial autonomy
62.221
62.588
55.361
78.641
62.425
61.779
66.409
42.155
42.804
48.37
Repayment capacity
0.268
0.302
0.658
0.093
0.102
0.119
0.199
2.065
1.205
0.968
Cash flow / Revenue
20.77%
17.881%
13.049%
20.798%
12.124%
11.832%
17.587%
6.442%
9.19%
9.356%
Sector positioning
Debt ratio
51.342024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average
In 2024, the debt ratio of RESTAURATION COTE D AMOUR (51.34) 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
48.37%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Excellent+9 pts over 3 years
In 2024, the financial autonomy of RESTAURATION COTE D AMOUR (48.4%) 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
0.97 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Average-10 pts over 3 years
In 2024, the repayment capacity of RESTAURATION COTE D AMOUR (0.97) 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 193.20. 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 0.5x. 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
193.2
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
0.508
Liquidity indicators evolution RESTAURATION COTE D AMOUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
297.516
279.427
291.614
455.784
220.055
221.245
306.676
144.577
162.842
193.2
Interest coverage
0.92
1.165
0.553
0.195
0.259
0.101
0.298
0.551
0.722
0.508
Sector positioning
Liquidity ratio
193.22024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Good+17 pts over 3 years
In 2024, the liquidity ratio of RESTAURATION COTE D AMOUR (193.20) 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
0.51x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Good
In 2024, the interest coverage of RESTAURATION COTE D AMOUR (0.5x) 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 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. 111 k€ to permanently finance. Over 2014-2024, WCR increased by +1937%, 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
110 621 €
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
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 RESTAURATION COTE D AMOUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
5 431 €
1 296 476 €
-1 198 €
478 819 €
12 973 €
-117 219 €
94 884 €
-12 375 €
-50 936 €
110 621 €
Inventory turnover (days)
2
2
1
2
3
2
2
2
3
3
Customer payment term (days)
0
1
0
0
0
0
0
0
0
0
Supplier payment term (days)
37
43
38
42
42
48
30
45
43
28
Positioning of RESTAURATION COTE D AMOUR 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 RESTAURATION COTE D AMOUR is estimated at
3 816 639 €
(range 1 969 117€ - 7 135 578€).
With an EBITDA of 908 924€, 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
1969k€3816k€7135k€
3 816 639 €Range: 1 969 117€ - 7 135 578€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
908 924 €×5.4x
Estimation4 906 216 €
2 416 935€ - 9 647 226€
Revenue Multiple30%
5 728 665 €×0.57x
Estimation3 264 387 €
1 896 341€ - 4 806 506€
Net Income Multiple20%
276 251 €×7.0x
Estimation1 921 078 €
958 737€ - 4 350 067€
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 RESTAURATION COTE D AMOUR with other companies in the same sector:
Frequently asked questions about RESTAURATION COTE D AMOUR
What is the revenue of RESTAURATION COTE D AMOUR ?
The revenue of RESTAURATION COTE D AMOUR in 2024 is 5.7 M€.
Is RESTAURATION COTE D AMOUR profitable?
Yes, RESTAURATION COTE D AMOUR generated a net profit of 276 k€ in 2024.
Where is the headquarters of RESTAURATION COTE D AMOUR ?
The headquarters of RESTAURATION COTE D AMOUR is located in TRIGNAC (44570), in the department Loire-Atlantique.
Where to find the tax return of RESTAURATION COTE D AMOUR ?
The tax return of RESTAURATION COTE D AMOUR 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 RESTAURATION COTE D AMOUR operate?
RESTAURATION COTE D AMOUR 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