Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-07-04 (14 years)Status: ActiveBusiness sector: Débits de boissonsLocation: VILLEFRANCHE-SUR-SAONE (69400), Rhone
SAVEURS DU JOUR : revenue, balance sheet and financial ratios
SAVEURS DU JOUR is a French company
founded 14 years ago,
specialized in the sector Débits de boissons.
Based in VILLEFRANCHE-SUR-SAONE (69400),
this company of category PME
shows in 2024 a revenue of 133 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAVEURS DU JOUR (SIREN 533366431)
Indicator
2024
2022
2021
2020
2019
2017
Revenue
132 975 €
103 677 €
33 435 €
81 634 €
97 599 €
140 525 €
Net income
3 287 €
-17 696 €
32 237 €
-2 707 €
42 €
1 894 €
EBITDA
5 055 €
-20 964 €
28 093 €
675 €
-3 752 €
8 887 €
Net margin
2.5%
-17.1%
96.4%
-3.3%
0.0%
1.3%
Revenue and income statement
In 2024, SAVEURS DU JOUR achieves revenue of 133 k€. Activity remains stable over the period (CAGR: -0.8%). Vs 2022, growth of +28% (104 k€ -> 133 k€). After deducting consumption (62 k€), gross margin stands at 71 k€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5 k€, representing 3.8% of revenue. Positive scissor effect: EBITDA margin improves by +24.0 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3 k€, i.e. 2.5% 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
132 975 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
71 351 €
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
5 055 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 382 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 287 €
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
3.8%
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 91%. 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 repayment capacity (= Financial debt / Cash flow) indicates it would take 7.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 3.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
91.448%
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
39.926%
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
3.675%
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
7.109
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
2017
2019
2020
2021
2022
2024
Debt ratio
124.718
77.415
117.369
45.99
56.036
91.448
Financial autonomy
33.047
36.48
32.201
50.892
45.787
39.926
Repayment capacity
5.668
-16.781
369.317
0.812
-1.304
7.109
Cash flow / Revenue
5.604%
-1.63%
0.115%
39.389%
-19.073%
3.675%
Sector positioning
Debt ratio
91.452024
2021
2022
2024
Q1: 0.27
Med: 29.23
Q3: 134.09
Average+18 pts over 3 years
In 2024, the debt ratio of SAVEURS DU JOUR (91.45) 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
39.93%2024
2021
2022
2024
Q1: 4.25%
Med: 26.5%
Q3: 55.03%
Good-6 pts over 3 years
In 2024, the financial autonomy of SAVEURS DU JOUR (39.9%) 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
7.11 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.54 years
Q3: 3.22 years
Watch+23 pts over 3 years
In 2024, the repayment capacity of SAVEURS DU JOUR (7.11) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 48.33. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 4.8x. Financial charges are adequately covered by operations.
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
48.332
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
4.847
Liquidity indicators evolution SAVEURS DU JOUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2022
2024
Liquidity ratio
56.674
35.794
62.845
126.577
41.848
48.332
Interest coverage
15.911
-7.889
34.074
0.103
-0.281
4.847
Sector positioning
Liquidity ratio
48.332024
2021
2022
2024
Q1: 61.08
Med: 130.54
Q3: 284.18
Watch-19 pts over 3 years
In 2024, the liquidity ratio of SAVEURS DU JOUR (48.33) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
4.85x2024
2021
2022
2024
Q1: 0.0x
Med: 0.47x
Q3: 5.33x
Good+40 pts over 3 years
In 2024, the interest coverage of SAVEURS DU JOUR (4.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 50 days. Excellent situation: suppliers finance 50 days of the operating cycle (retail model). Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-6 days): operations structurally generate cash. Over 2017-2024, WCR increased by +57%, requiring additional financing.
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
-2 354 €
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
50 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
6 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
-6 j
WCR and payment terms evolution SAVEURS DU JOUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
2024
Operating WCR
-5 412 €
-5 070 €
-6 769 €
2 173 €
-10 101 €
-2 354 €
Inventory turnover (days)
10
6
7
20
6
6
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
51
94
93
158
69
50
Positioning of SAVEURS DU JOUR in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 156 transactions of similar company sales
in 2024,
the value of SAVEURS DU JOUR is estimated at
56 861 €
(range 38 128€ - 86 596€).
With an EBITDA of 5 055€, the sector multiple of 7.1x is applied.
The price/revenue ratio is 0.84x
(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
156 transactions
38k€56k€86k€
56 861 €Range: 38 128€ - 86 596€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 055 €×7.1x
Estimation35 719 €
22 587€ - 53 809€
Revenue Multiple30%
132 975 €×0.84x
Estimation111 433 €
77 811€ - 167 693€
Net Income Multiple20%
3 287 €×8.5x
Estimation27 859 €
17 461€ - 46 920€
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 SAVEURS DU JOUR with other companies in the same sector:
Yes, SAVEURS DU JOUR generated a net profit of 3 k€ in 2024.
Where is the headquarters of SAVEURS DU JOUR ?
The headquarters of SAVEURS DU JOUR is located in VILLEFRANCHE-SUR-SAONE (69400), in the department Rhone.
Where to find the tax return of SAVEURS DU JOUR ?
The tax return of SAVEURS DU JOUR 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 SAVEURS DU JOUR operate?
SAVEURS DU JOUR 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