Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-11-05 (9 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: TOULOUSE (31200), Haute-Garonne
SARL LA GRANDE SPATULE : revenue, balance sheet and financial ratios
SARL LA GRANDE SPATULE is a French company
founded 9 years ago,
specialized in the sector Activités des sièges sociaux.
Based in TOULOUSE (31200),
this company of category PME
shows in 2023 a revenue of 303 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL LA GRANDE SPATULE (SIREN 823905484)
Indicator
2023
2022
2021
2020
2019
2018
Revenue
302 870 €
360 720 €
313 580 €
207 950 €
N/C
N/C
Net income
5 468 €
19 075 €
36 602 €
30 726 €
21 572 €
27 179 €
EBITDA
-6 234 €
21 781 €
16 179 €
7 566 €
-4 735 €
-7 504 €
Net margin
1.8%
5.3%
11.7%
14.8%
N/C
N/C
Revenue and income statement
In 2023, SARL LA GRANDE SPATULE achieves revenue of 303 k€. Over the period 2020-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +13.4%. Significant drop of -16% vs 2022. After deducting consumption (0 €), gross margin stands at 303 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -6 k€, representing -2.1% of revenue. Warning negative scissor effect: despite revenue change (-16%), EBITDA varies by -129%, reducing margin by 8.1 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 5 k€, i.e. 1.8% 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
302 870 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
302 870 €
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
-6 234 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 126 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 468 €
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
-2.1%
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 110%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 40%. The balance between equity and debt is satisfactory.
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
109.739%
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
39.942%
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
-2.422%
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
-51.443
Solvency indicators evolution SARL LA GRANDE SPATULE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
Debt ratio
89.744
71.1
99.881
74.789
94.843
109.739
Financial autonomy
52.703
58.445
41.712
47.081
46.061
39.942
Repayment capacity
7.114
7.738
8.83
23.503
18.316
-51.443
Cash flow / Revenue
None%
None%
15.195%
3.223%
4.849%
-2.422%
Sector positioning
Debt ratio
109.742023
2021
2022
2023
Q1: 0.15
Med: 18.7
Q3: 101.8
Average+12 pts over 3 years
In 2023, the debt ratio of SARL LA GRANDE SPATULE (109.74) 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
39.94%2023
2021
2022
2023
Q1: 13.7%
Med: 51.31%
Q3: 84.16%
Average
In 2023, the financial autonomy of SARL LA GRANDE SPATULE (39.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-51.44 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of SARL LA GRANDE SPATULE (-51.44) 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 250.60. 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
250.599
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
-156.128
Liquidity indicators evolution SARL LA GRANDE SPATULE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
Liquidity ratio
None
None
145.047
145.734
296.193
250.599
Interest coverage
-28.571
-32.418
19.944
13.153
9.435
-156.128
Sector positioning
Liquidity ratio
250.62023
2021
2022
2023
Q1: 110.28
Med: 414.47
Q3: 1925.09
Average+6 pts over 3 years
In 2023, the liquidity ratio of SARL LA GRANDE SPATULE (250.60) 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
-156.13x2023
2021
2022
2023
Q1: -38.49x
Med: 0.0x
Q3: 2.71x
Average-50 pts over 3 years
In 2023, the interest coverage of SARL LA GRANDE SPATULE (-156.1x) 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: 111 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 13 days. The gap of 98 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 240 days of revenue, i.e. 202 k€ to permanently finance.
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
201 708 €
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
111 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
13 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
0 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
240 j
WCR and payment terms evolution SARL LA GRANDE SPATULE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
4 446 €
25 852 €
155 153 €
201 708 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
16
64
26
111
Supplier payment term (days)
0
0
85
90
79
13
Positioning of SARL LA GRANDE SPATULE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of SARL LA GRANDE SPATULE is estimated at
109 875 €
(range 45 938€ - 202 583€).
The price/revenue ratio is 0.52x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
89 tx
45k€109k€202k€
109 875 €Range: 45 938€ - 202 583€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
302 870 €×0.52x
Estimation158 576 €
64 869€ - 281 035€
Net Income Multiple20%
5 468 €×6.7x
Estimation36 825 €
17 543€ - 84 905€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 89 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 (Activités des sièges sociaux)
Compare SARL LA GRANDE SPATULE with other companies in the same sector:
Frequently asked questions about SARL LA GRANDE SPATULE
What is the revenue of SARL LA GRANDE SPATULE ?
The revenue of SARL LA GRANDE SPATULE in 2023 is 303 k€.
Is SARL LA GRANDE SPATULE profitable?
Yes, SARL LA GRANDE SPATULE generated a net profit of 5 k€ in 2023.
Where is the headquarters of SARL LA GRANDE SPATULE ?
The headquarters of SARL LA GRANDE SPATULE is located in TOULOUSE (31200), in the department Haute-Garonne.
Where to find the tax return of SARL LA GRANDE SPATULE ?
The tax return of SARL LA GRANDE SPATULE 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 LA GRANDE SPATULE operate?
SARL LA GRANDE SPATULE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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