Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-04-01 (13 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: LESTREM (62136), Pas-de-Calais
SARL FRITERIE DE LA CLARENCE : revenue, balance sheet and financial ratios
SARL FRITERIE DE LA CLARENCE is a French company
founded 13 years ago,
specialized in the sector Restauration de type rapide.
Based in LESTREM (62136),
this company of category PME
shows in 2024 a revenue of 324 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL FRITERIE DE LA CLARENCE (SIREN 793102930)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
324 185 €
309 128 €
271 646 €
212 203 €
218 211 €
179 581 €
160 847 €
134 254 €
138 951 €
145 351 €
Net income
827 €
1 487 €
-1 590 €
23 309 €
1 961 €
-466 €
308 €
-2 224 €
11 220 €
3 076 €
EBITDA
24 036 €
25 011 €
11 776 €
-351 €
7 173 €
8 067 €
5 522 €
-2 174 €
3 447 €
-796 €
Net margin
0.3%
0.5%
-0.6%
11.0%
0.9%
-0.3%
0.2%
-1.7%
8.1%
2.1%
Revenue and income statement
In 2024, SARL FRITERIE DE LA CLARENCE achieves revenue of 324 k€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.3%. Vs 2023: +5%. After deducting consumption (123 k€), gross margin stands at 201 k€, i.e. a rate of 62%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 24 k€, representing 7.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 827 €, i.e. 0.3% 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
324 185 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
201 316 €
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
24 036 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 310 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
827 €
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
7.4%
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 74%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 31%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.3% 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
74.293%
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
31.352%
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
6.347%
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
1.29
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 SARL FRITERIE DE LA CLARENCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
15.296
42.227
832.542
440.503
505.112
182.96
224.442
140.227
74.293
Financial autonomy
0.0
7.446
17.399
80.33
46.757
67.726
54.052
58.97
45.092
31.352
Repayment capacity
0.0
0.0
0.0
10.541
5.806
4.314
1.374
4.637
2.322
1.29
Cash flow / Revenue
2.16%
8.481%
0.238%
5.545%
7.664%
6.849%
17.189%
5.688%
7.089%
6.347%
Sector positioning
Debt ratio
74.292024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average-10 pts over 3 years
In 2024, the debt ratio of SARL FRITERIE DE LA CLARENCE (74.29) 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
31.35%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Good-11 pts over 3 years
In 2024, the financial autonomy of SARL FRITERIE DE LA CLARENCE (31.4%) 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
1.29 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Average-8 pts over 3 years
In 2024, the repayment capacity of SARL FRITERIE DE LA CLARENCE (1.29) 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 121.51. 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
121.509
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
-2.143
Liquidity indicators evolution SARL FRITERIE DE LA CLARENCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
130.01
161.71
139.315
100.532
92.186
83.823
136.988
130.083
132.027
121.509
Interest coverage
-3.769
0.0
0.0
50.869
7.958
15.07
-268.091
11.99
12.223
-2.143
Sector positioning
Liquidity ratio
121.512024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Good
In 2024, the liquidity ratio of SARL FRITERIE DE LA CLARENCE (121.51) 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
-2.14x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Average-50 pts over 3 years
In 2024, the interest coverage of SARL FRITERIE DE LA CLARENCE (-2.1x) 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: 14 days. Favorable situation: supplier credit is longer than customer credit by 14 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-29 days): operations structurally generate cash. Notable WCR improvement over the period (-598%), 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
-25 857 €
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
14 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
1 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
-29 j
WCR and payment terms evolution SARL FRITERIE DE LA CLARENCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-3 704 €
-10 389 €
-15 006 €
-29 432 €
-33 339 €
-34 239 €
-41 581 €
-30 756 €
-28 542 €
-25 857 €
Inventory turnover (days)
7
9
3
1
1
1
2
2
1
1
Customer payment term (days)
0
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
5
16
18
23
11
10
2
9
16
14
Positioning of SARL FRITERIE DE LA CLARENCE 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 SARL FRITERIE DE LA CLARENCE is estimated at
121 440 €
(range 64 725€ - 211 762€).
With an EBITDA of 24 036€, 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
64k€121k€211k€
121 440 €Range: 64 725€ - 211 762€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
24 036 €×5.4x
Estimation129 742 €
63 915€ - 255 116€
Revenue Multiple30%
324 185 €×0.57x
Estimation184 732 €
107 314€ - 272 000€
Net Income Multiple20%
827 €×7.0x
Estimation5 751 €
2 870€ - 13 023€
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 SARL FRITERIE DE LA CLARENCE with other companies in the same sector:
Frequently asked questions about SARL FRITERIE DE LA CLARENCE
What is the revenue of SARL FRITERIE DE LA CLARENCE ?
The revenue of SARL FRITERIE DE LA CLARENCE in 2024 is 324 k€.
Is SARL FRITERIE DE LA CLARENCE profitable?
Yes, SARL FRITERIE DE LA CLARENCE generated a net profit of 827€ in 2024.
Where is the headquarters of SARL FRITERIE DE LA CLARENCE ?
The headquarters of SARL FRITERIE DE LA CLARENCE is located in LESTREM (62136), in the department Pas-de-Calais.
Where to find the tax return of SARL FRITERIE DE LA CLARENCE ?
The tax return of SARL FRITERIE DE LA CLARENCE 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 FRITERIE DE LA CLARENCE operate?
SARL FRITERIE DE LA CLARENCE 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