Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-09-01 (14 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: ORLEANS (45000), Loiret
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SUSHI ORLEANS DEVELOPPEMENT : revenue, balance sheet and financial ratios
SUSHI ORLEANS DEVELOPPEMENT is a French company
founded 14 years ago,
specialized in the sector Restauration de type rapide.
Based in ORLEANS (45000),
this company of category PME
shows in 2017 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUSHI ORLEANS DEVELOPPEMENT (SIREN 534919923)
Indicator
2024
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
N/C
2 213 762 €
Net income
57 577 €
124 610 €
108 806 €
13 963 €
133 523 €
120 131 €
EBITDA
N/C
N/C
N/C
N/C
N/C
306 061 €
Net margin
N/C
N/C
N/C
N/C
N/C
5.4%
Revenue and income statement
In 2024, SUSHI ORLEANS DEVELOPPEMENT generates positive net income of 58 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 120 k€ -> 58 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
57 577 €
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 28%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 43%. 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
28.015%
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
42.747%
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
2018
2019
2020
2021
2024
Debt ratio
85.453
41.382
101.661
148.329
38.228
28.015
Financial autonomy
37.808
52.847
33.864
31.875
49.521
42.747
Repayment capacity
1.581
None
None
None
None
None
Cash flow / Revenue
8.418%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
28.022024
2020
2021
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average-13 pts over 3 years
In 2024, the debt ratio of SUSHI ORLEANS DEVELOPPEMENT (28.02) 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
42.75%2024
2020
2021
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Excellent+20 pts over 3 years
In 2024, the financial autonomy of SUSHI ORLEANS DEVELOPPEMENT (42.8%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 87.09. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2024
Liquidity ratio
146.14
188.077
155.398
320.59
192.008
87.087
Interest coverage
2.314
None
None
None
None
None
Sector positioning
Liquidity ratio
87.092024
2020
2021
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Average-36 pts over 3 years
In 2024, the liquidity ratio of SUSHI ORLEANS DEVELOPPEMENT (87.09) 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.
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 SUSHI ORLEANS DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2024
Operating WCR
-19 459 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
2
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
40
0
0
0
0
0
Positioning of SUSHI ORLEANS DEVELOPPEMENT 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 SUSHI ORLEANS DEVELOPPEMENT is estimated at
400 396 €
(range 199 822€ - 906 653€).
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
199k€400k€906k€
400 396 €Range: 199 822€ - 906 653€
NAF 5 année 2024
Valuation method used
Net Income Multiple
57 577 €
×
7.0x
=400 396 €
Range: 199 823€ - 906 653€
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 de type rapide)
Compare SUSHI ORLEANS DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about SUSHI ORLEANS DEVELOPPEMENT
What is the revenue of SUSHI ORLEANS DEVELOPPEMENT ?
The revenue of SUSHI ORLEANS DEVELOPPEMENT in 2017 is 2.2 M€.
Is SUSHI ORLEANS DEVELOPPEMENT profitable?
Yes, SUSHI ORLEANS DEVELOPPEMENT generated a net profit of 58 k€ in 2024.
Where is the headquarters of SUSHI ORLEANS DEVELOPPEMENT ?
The headquarters of SUSHI ORLEANS DEVELOPPEMENT is located in ORLEANS (45000), in the department Loiret.
Where to find the tax return of SUSHI ORLEANS DEVELOPPEMENT ?
The tax return of SUSHI ORLEANS DEVELOPPEMENT 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 SUSHI ORLEANS DEVELOPPEMENT operate?
SUSHI ORLEANS DEVELOPPEMENT 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