Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-12-01 (19 years)Status: ActiveBusiness sector: Débits de boissonsLocation: PARIS (75002), Paris
SARL DES FAUBOURGS : revenue, balance sheet and financial ratios
SARL DES FAUBOURGS is a French company
founded 19 years ago,
specialized in the sector Débits de boissons.
Based in PARIS (75002),
this company of category PME
shows in 2022 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL DES FAUBOURGS (SIREN 492984349)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 098 996 €
400 461 €
N/C
N/C
N/C
1 356 066 €
1 967 497 €
Net income
118 479 €
-134 169 €
249 542 €
47 475 €
32 707 €
107 748 €
119 299 €
23 000 €
-70 594 €
EBITDA
N/C
N/C
-2 001 €
63 548 €
N/C
N/C
N/C
121 324 €
223 095 €
Net margin
N/C
N/C
22.7%
11.9%
N/C
N/C
N/C
1.7%
-3.6%
Revenue and income statement
In 2024, SARL DES FAUBOURGS generates positive net income of 118 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
118 479 €
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
49.693%
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
59.321%
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
211.29
303.377
149.344
94.651
116.147
106.641
33.035
78.821
49.693
Financial autonomy
18.86
14.59
28.806
34.807
34.786
36.753
64.754
47.318
59.321
Repayment capacity
3.645
5.957
None
None
None
7.844
-4.086
None
None
Cash flow / Revenue
4.371%
4.604%
None%
None%
None%
10.098%
-5.021%
None%
None%
Sector positioning
Debt ratio
49.692024
2022
2023
2024
Q1: 0.27
Med: 29.23
Q3: 134.09
Average+12 pts over 3 years
In 2024, the debt ratio of SARL DES FAUBOURGS (49.69) 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
59.32%2024
2022
2023
2024
Q1: 4.25%
Med: 26.5%
Q3: 55.03%
Excellent
In 2024, the financial autonomy of SARL DES FAUBOURGS (59.3%) 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
-4.09 years2022
2022
Q1: -0.0 years
Med: 0.59 years
Q3: 3.47 years
Excellent
In 2022, the repayment capacity of SARL DES FAUBOURGS (-4.09) 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 329.06. 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
329.06
Liquidity indicators evolution SARL DES FAUBOURGS
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
53.948
42.699
47.472
94.776
151.641
176.514
682.746
239.521
329.06
Interest coverage
14.694
19.237
None
None
None
12.051
-453.173
None
None
Sector positioning
Liquidity ratio
329.062024
2022
2023
2024
Q1: 61.08
Med: 130.54
Q3: 284.18
Excellent
In 2024, the liquidity ratio of SARL DES FAUBOURGS (329.06) 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
-453.17x2022
2022
Q1: 0.0x
Med: 0.28x
Q3: 3.77x
Watch
In 2022, the interest coverage of SARL DES FAUBOURGS (-453.2x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 j
WCR and payment terms evolution SARL DES FAUBOURGS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 873 €
-60 955 €
0 €
0 €
0 €
-36 682 €
12 056 €
0 €
0 €
Inventory turnover (days)
6
7
0
0
0
21
0
0
0
Customer payment term (days)
2
1
0
0
0
7
17
0
0
Supplier payment term (days)
42
53
0
0
0
105
8
0
0
Positioning of SARL DES FAUBOURGS in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 156 transactions of similar company sales
in 2024,
the value of SARL DES FAUBOURGS is estimated at
1 004 166 €
(range 629 384€ - 1 691 233€).
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
156 transactions
629k€1004k€1691k€
1 004 166 €Range: 629 384€ - 1 691 233€
NAF 5 année 2024
Valuation method used
Net Income Multiple
118 479 €
×
8.5x
=1 004 167 €
Range: 629 385€ - 1 691 234€
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 156 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 (Débits de boissons)
Compare SARL DES FAUBOURGS with other companies in the same sector:
Frequently asked questions about SARL DES FAUBOURGS
What is the revenue of SARL DES FAUBOURGS ?
The revenue of SARL DES FAUBOURGS in 2022 is 1.1 M€.
Is SARL DES FAUBOURGS profitable?
Yes, SARL DES FAUBOURGS generated a net profit of 118 k€ in 2024.
Where is the headquarters of SARL DES FAUBOURGS ?
The headquarters of SARL DES FAUBOURGS is located in PARIS (75002), in the department Paris.
Where to find the tax return of SARL DES FAUBOURGS ?
The tax return of SARL DES FAUBOURGS 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 DES FAUBOURGS operate?
SARL DES FAUBOURGS operates in the sector Débits de boissons (NAF code 56.30Z). 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