Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2009-12-16 (16 years)Status: ActiveBusiness sector: Cafétérias et autres libres-servicesLocation: SAINT-GILLES-CROIX-DE-VIE (85800), Vendee
SAINTGILREST : revenue, balance sheet and financial ratios
SAINTGILREST is a French company
founded 16 years ago,
specialized in the sector Cafétérias et autres libres-services.
Based in SAINT-GILLES-CROIX-DE-VIE (85800),
this company of category ETI
shows in 2023 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAINTGILREST (SIREN 520311671)
Indicator
2023
2022
2021
2019
2018
2017
2016
Revenue
2 319 520 €
2 156 620 €
1 597 320 €
2 694 519 €
2 547 230 €
2 533 218 €
2 117 358 €
Net income
373 640 €
369 060 €
174 638 €
297 806 €
276 543 €
283 197 €
195 365 €
EBITDA
572 629 €
443 347 €
318 607 €
600 837 €
562 468 €
575 431 €
432 087 €
Net margin
16.1%
17.1%
10.9%
11.1%
10.9%
11.2%
9.2%
Revenue and income statement
In 2023, SAINTGILREST achieves revenue of 2.3 M€. Revenue is growing positively over 7 years (CAGR: +1.3%). Vs 2022: +8%. After deducting consumption (618 k€), gross margin stands at 1.7 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 573 k€, representing 24.7% of revenue. Positive scissor effect: EBITDA margin improves by +4.1 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 374 k€, i.e. 16.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 319 520 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 701 025 €
EBITDA (2023)
?
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
572 629 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
512 624 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
373 640 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
24.3%
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 14%. 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 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 15.9% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
14.387%
Financial autonomy (2023)
?
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
56.672%
Cash flow / Revenue (2023)
?
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
15.934%
Repayment capacity (2023)
?
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
0.0
Asset age ratio (2023)
?
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
2021
2022
2023
Debt ratio
98.407
13.211
1.521
7.614
22.972
12.319
14.387
Financial autonomy
31.781
46.202
48.834
50.418
42.778
54.193
56.672
Repayment capacity
0.962
0.118
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
13.315%
15.951%
15.687%
15.311%
13.753%
12.825%
15.934%
Sector positioning
Debt ratio
14.392023
2021
2022
2023
Q1: -88.89
Med: 0.0
Q3: 60.48
Average+6 pts over 3 years
In 2023, the debt ratio of SAINTGILREST (14.39) 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
56.67%2023
2021
2022
2023
Q1: -34.76%
Med: 11.14%
Q3: 42.22%
Excellent
In 2023, the financial autonomy of SAINTGILREST (56.7%) 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
0.0 years2023
2021
2022
2023
Q1: -1.28 years
Med: 0.0 years
Q3: 2.61 years
Good
In 2023, the repayment capacity of SAINTGILREST (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 206.28. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
206.281
Interest coverage (2023)
?
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
0.0
Liquidity indicators evolution SAINTGILREST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
Liquidity ratio
85.75
62.854
78.487
110.666
116.099
197.878
206.281
Interest coverage
0.208
0.336
0.042
0.0
0.016
0.0
0.0
Sector positioning
Liquidity ratio
206.282023
2021
2022
2023
Q1: 60.07
Med: 100.64
Q3: 179.12
Excellent+41 pts over 3 years
In 2023, the liquidity ratio of SAINTGILREST (206.28) 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
0.0x2023
2021
2022
2023
Q1: -1.92x
Med: 0.0x
Q3: 2.59x
Good
In 2023, the interest coverage of SAINTGILREST (0.0x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 47 days. Excellent situation: suppliers finance 46 days of the operating cycle (retail model). Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 88 days of revenue, i.e. 566 k€ to permanently finance. Over 2016-2023, WCR increased by +733%, requiring additional financing.
Operating WCR (2023)
?
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
565 731 €
Customer credit (2023)
?
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
1 j
Supplier credit (2023)
?
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
47 j
Inventory turnover (2023)
?
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 (2023)
?
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
88 j
WCR and payment terms evolution SAINTGILREST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
Operating WCR
67 882 €
58 239 €
167 098 €
275 811 €
270 937 €
562 899 €
565 731 €
Inventory turnover (days)
2
2
2
3
5
2
2
Customer payment term (days)
2
2
3
2
2
3
1
Supplier payment term (days)
69
69
66
53
62
53
47
Positioning of SAINTGILREST in its sector
Comparison with sector Cafétérias et autres libres-services
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of SAINTGILREST is estimated at
2 764 690 €
(range 1 470 111€ - 5 616 953€).
With an EBITDA of 572 629€, the sector multiple of 6.3x is applied.
The price/revenue ratio is 0.66x
(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 value2023
689 transactions
1470k€2764k€5616k€
2 764 690 €Range: 1 470 111€ - 5 616 953€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
572 629 €×6.3x
Estimation3 602 800 €
1 942 644€ - 7 509 939€
Revenue Multiple30%
2 319 520 €×0.66x
Estimation1 523 717 €
895 627€ - 2 162 432€
Net Income Multiple20%
373 640 €×6.8x
Estimation2 530 876 €
1 150 508€ - 6 066 273€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 689 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 (Cafétérias et autres libres-services)
Compare SAINTGILREST with other companies in the same sector:
Yes, SAINTGILREST generated a net profit of 374 k€ in 2023.
Where is the headquarters of SAINTGILREST ?
The headquarters of SAINTGILREST is located in SAINT-GILLES-CROIX-DE-VIE (85800), in the department Vendee.
Where to find the tax return of SAINTGILREST ?
The tax return of SAINTGILREST 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 SAINTGILREST operate?
SAINTGILREST operates in the sector Cafétérias et autres libres-services (NAF code 56.10B). 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