Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-03-08 (9 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: TOULOUSE (31200), Haute-Garonne
SARL LES FOLIES : revenue, balance sheet and financial ratios
SARL LES FOLIES is a French company
founded 9 years ago,
specialized in the sector Restauration traditionnelle.
Based in TOULOUSE (31200),
this company of category PME
shows in 2022 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL LES FOLIES (SIREN 828346361)
Indicator
2024
2022
2021
2018
Revenue
N/C
1 354 595 €
708 054 €
1 661 767 €
Net income
119 069 €
60 245 €
-33 106 €
93 598 €
EBITDA
N/C
131 960 €
8 751 €
176 801 €
Net margin
N/C
4.4%
-4.7%
5.6%
Revenue and income statement
En 2024, SARL LES FOLIES dégage un résultat net positif de 119 k€. Le résultat net représente le bénéfice final après toutes les charges (exploitation, financières, exceptionnelles) et l'impôt sur les sociétés. Évolution sur 2018-2024 : 94 k€ -> 119 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
119 069 €
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
Le taux d'endettement (= Dettes financières / Capitaux propres x 100) s'élève à 95%. Le niveau d'endettement est élevé : la marge de négociation avec les banques se réduit. L'autonomie financière (= Capitaux propres / Total bilan x 100) atteint 34%. L'équilibre entre fonds propres et dettes est correct.
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
94.705%
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
33.825%
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
2018
2021
2022
2024
Debt ratio
197.636
-701.864
2420.941
94.705
Financial autonomy
24.673
-10.019
2.399
33.825
Repayment capacity
3.746
-7.53
6.756
None
Cash flow / Revenue
3.162%
-5.026%
3.743%
None%
Sector positioning
Taux d'endettement
94.72024
2021
2022
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average+44 pts over 3 years
En 2024, le taux d'endettement de SARL LES FOLIES (94.70) se situe au-dessus de la médiane sectorielle. Ce ratio mesure le poids des dettes par rapport aux fonds propres. Un effort de réduction pourrait améliorer la solidité financière.
Autonomie financière
33.83%2024
2021
2022
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Bon+29 pts over 3 years
En 2024, le autonomie financière de SARL LES FOLIES (33.8%) se situe au-dessus de la médiane sectorielle. Ce ratio représente la part des fonds propres dans le financement total. Cette position confortable offre une marge de sécurité appréciable.
Capacité de remboursement
6.76 ans2022
2021
2022
Q1: -0.57 ans
Med: 0.5 ans
Q3: 3.45 ans
Average+50 pts over 2 years
En 2022, le capacité de remboursement de SARL LES FOLIES (6.8 ans) se situe au-dessus de la médiane sectorielle. Ce ratio indique le nombre d'années nécessaires pour rembourser les dettes avec la CAF. Un effort de réduction pourrait améliorer la solidité financière.
Liquidity ratios
Le ratio de liquidité (= Actif circulant / Passif circulant) s'établit à 139.65. Concrètement, l'entreprise dispose de 2€ d'actifs liquides pour 1€ de dettes court terme : aucun risque de trésorerie à horizon 12 mois.
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
139.649
Liquidity indicators evolution SARL LES FOLIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2021
2022
2024
Liquidity ratio
148.287
92.758
131.803
139.649
Interest coverage
3.908
32.259
1.945
None
Sector positioning
Ratio de liquidité
139.652024
2021
2022
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Bon+25 pts over 3 years
En 2024, le ratio de liquidité de SARL LES FOLIES (139.65) se situe au-dessus de la médiane sectorielle. Ce ratio mesure la capacité à couvrir les dettes court terme avec les actifs circulants. Cette position confortable offre une marge de sécurité appréciable.
Couverture des intérêts
1.95x2022
2021
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Bon-15 pts over 2 years
En 2022, le couverture des intérêts de SARL LES FOLIES (1.9x) se situe au-dessus de la médiane sectorielle. Ce ratio indique combien de fois le résultat d'exploitation couvre les charges d'intérêts. Cette position confortable offre une marge de sécurité appréciable.
Working capital requirement (WCR) and payment terms
Le BFR (Besoin en Fonds de Roulement) mesure le décalage de trésorerie entre les encaissements clients et les décaissements fournisseurs/stocks.
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 LES FOLIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2021
2022
2024
Operating WCR
68 764 €
-47 064 €
-46 016 €
0 €
Inventory turnover (days)
4
6
4
0
Customer payment term (days)
0
1
2
0
Supplier payment term (days)
13
32
43
0
Positioning of SARL LES FOLIES in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of SARL LES FOLIES is estimated at
828 018 €
(range 413 232€ - 1 874 954€).
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
413k€828k€1874k€
828 018 €Range: 413 232€ - 1 874 954€
NAF 5 année 2024
Valuation method used
Net Income Multiple
119 069 €
×
7.0x
=828 018 €
Range: 413 233€ - 1 874 955€
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 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 traditionnelle)
Compare SARL LES FOLIES with other companies in the same sector:
Yes, SARL LES FOLIES generated a net profit of 119 k€ in 2024.
Where is the headquarters of SARL LES FOLIES ?
The headquarters of SARL LES FOLIES is located in TOULOUSE (31200), in the department Haute-Garonne.
Where to find the tax return of SARL LES FOLIES ?
The tax return of SARL LES FOLIES 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 LES FOLIES operate?
SARL LES FOLIES operates in the sector Restauration traditionnelle (NAF code 56.10A). 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