Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-06-01 (13 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: FONTENAY-SOUS-BOIS (94120), Val-de-Marne
SARL ALLO RAPIDO PIZZA : revenue, balance sheet and financial ratios
SARL ALLO RAPIDO PIZZA is a French company
founded 13 years ago,
specialized in the sector Restauration de type rapide.
Based in FONTENAY-SOUS-BOIS (94120),
this company of category PME
shows in 2021 a revenue of 110 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL ALLO RAPIDO PIZZA (SIREN 751677139)
Indicator
2021
2020
2018
2017
2016
Revenue
110 128 €
115 905 €
99 182 €
106 628 €
80 990 €
Net income
21 311 €
4 727 €
2 884 €
4 518 €
-7 014 €
EBITDA
-21 377 €
-8 310 €
3 664 €
5 358 €
-6 041 €
Net margin
19.4%
4.1%
2.9%
4.2%
-8.7%
Revenue and income statement
In 2021, SARL ALLO RAPIDO PIZZA achieves revenue of 110 k€. Over the period 2016-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +6.3%. Slight decline of -5% vs 2020. After deducting consumption (40 k€), gross margin stands at 70 k€, i.e. a rate of 64%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -21 k€, representing -19.4% of revenue. Warning negative scissor effect: despite revenue change (-5%), EBITDA varies by -157%, reducing margin by 12.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 21 k€, i.e. 19.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
110 128 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
70 392 €
EBITDA (2021)
?
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
-21 377 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-10 076 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
21 311 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-19.4%
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 72%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.2% 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
72.477%
Financial autonomy (2021)
?
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
33.222%
Cash flow / Revenue (2021)
?
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
20.154%
Repayment capacity (2021)
?
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
0.451
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SARL ALLO RAPIDO PIZZA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
Debt ratio
303.901
60.716
229.578
216.866
72.477
Financial autonomy
7.932
7.349
46.046
51.307
33.222
Repayment capacity
0.0
0.0
0.0
1.864
0.451
Cash flow / Revenue
-6.969%
4.948%
3.693%
4.628%
20.154%
Sector positioning
Debt ratio
72.482021
2018
2020
2021
Q1: 0.0
Med: 36.58
Q3: 152.33
Average-17 pts over 3 years
In 2021, the debt ratio of SARL ALLO RAPIDO PIZZA (72.48) 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
33.22%2021
2018
2020
2021
Q1: 4.53%
Med: 28.76%
Q3: 52.93%
Good-12 pts over 3 years
In 2021, the financial autonomy of SARL ALLO RAPIDO PIZZA (33.2%) 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
0.45 years2021
2018
2020
2021
Q1: 0.0 years
Med: 0.13 years
Q3: 1.7 years
Average+30 pts over 3 years
In 2021, the repayment capacity of SARL ALLO RAPIDO PIZZA (0.45) 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 120.25. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
120.249
Interest coverage (2021)
?
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
-0.023
Liquidity indicators evolution SARL ALLO RAPIDO PIZZA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
Liquidity ratio
16.232
23.814
18.9
67.809
120.249
Interest coverage
0.0
0.299
0.0
-0.024
-0.023
Sector positioning
Liquidity ratio
120.252021
2018
2020
2021
Q1: 68.14
Med: 147.4
Q3: 260.95
Average+21 pts over 3 years
In 2021, the liquidity ratio of SARL ALLO RAPIDO PIZZA (120.25) 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
-0.02x2021
2018
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.48x
Average
In 2021, the interest coverage of SARL ALLO RAPIDO PIZZA (-0.0x) 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: 11 days. Favorable situation: supplier credit is longer than customer credit by 11 days. WCR is negative (-106 days): operations structurally generate cash.
Operating WCR (2021)
?
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
-32 486 €
Customer credit (2021)
?
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 (2021)
?
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
11 j
Inventory turnover (2021)
?
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
0 j
WCR in days of revenue (2021)
?
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
-106 j
WCR and payment terms evolution SARL ALLO RAPIDO PIZZA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
Operating WCR
-38 622 €
-39 105 €
-31 756 €
-36 487 €
-32 486 €
Inventory turnover (days)
14
4
7
2
0
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
54
55
35
7
11
Positioning of SARL ALLO RAPIDO PIZZA in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 663 transactions of similar company sales
in 2021,
the value of SARL ALLO RAPIDO PIZZA is estimated at
117 891 €
(range 66 585€ - 209 851€).
The price/revenue ratio is 0.87x
(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 value2021
663 transactions
66k€117k€209k€
117 891 €Range: 66 585€ - 209 851€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
110 128 €×0.87x
Estimation95 450 €
62 344€ - 157 658€
Net Income Multiple20%
21 311 €×7.1x
Estimation151 553 €
72 948€ - 288 141€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 663 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 SARL ALLO RAPIDO PIZZA with other companies in the same sector:
Frequently asked questions about SARL ALLO RAPIDO PIZZA
What is the revenue of SARL ALLO RAPIDO PIZZA ?
The revenue of SARL ALLO RAPIDO PIZZA in 2021 is 110 k€.
Is SARL ALLO RAPIDO PIZZA profitable?
Yes, SARL ALLO RAPIDO PIZZA generated a net profit of 21 k€ in 2021.
Where is the headquarters of SARL ALLO RAPIDO PIZZA ?
The headquarters of SARL ALLO RAPIDO PIZZA is located in FONTENAY-SOUS-BOIS (94120), in the department Val-de-Marne.
Where to find the tax return of SARL ALLO RAPIDO PIZZA ?
The tax return of SARL ALLO RAPIDO PIZZA 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 SARL ALLO RAPIDO PIZZA operate?
SARL ALLO RAPIDO PIZZA 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