VERCORS RESTAURATION : revenue, balance sheet and financial ratios

VERCORS RESTAURATION is a French company founded 29 years ago, specialized in the sector Restauration collective sous contrat. Based in FONTAINE (38600), this company of category PME shows in 2022 a revenue of 2.7 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - VERCORS RESTAURATION (SIREN 408263788)
Indicator 2023 2022 2021 2020 2019 2018 2017 2016
Revenue N/C 2 735 256 € N/C N/C 2 658 006 € 4 099 557 € 4 267 660 € 4 500 256 €
Net income 14 924 € -126 606 € 162 507 € -405 033 € -407 030 € -104 615 € -188 109 € -52 651 €
EBITDA N/C -43 611 € N/C N/C 1 557 € -83 870 € -201 794 € -43 835 €
Net margin N/C -4.6% N/C N/C -15.3% -2.6% -4.4% -1.2%

Revenue and income statement

In 2023, VERCORS RESTAURATION generates positive net income of 15 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.

Net income (2023) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

14 924 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 192%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

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

192.406%

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

14.278%

Asset age ratio (2023) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

21.4%

Solvency indicators evolution
VERCORS RESTAURATION

Sector positioning

Debt ratio
192.41 2023
2021
2022
2023
Q1: 0.0
Med: 11.12
Q3: 82.49
Average +7 pts over 3 years

In 2023, the debt ratio of VERCORS RESTAURATION (192.41) 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
14.28% 2023
2021
2022
2023
Q1: 2.2%
Med: 21.46%
Q3: 43.32%
Average -12 pts over 3 years

In 2023, the financial autonomy of VERCORS RESTAURATION (14.3%) 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
-7.32 years 2022
2022
Q1: -0.01 years
Med: 0.05 years
Q3: 2.22 years
Excellent

In 2022, the repayment capacity of VERCORS RESTAURATION (-7.32) 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 185.17. 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

185.17

Liquidity indicators evolution
VERCORS RESTAURATION

Sector positioning

Liquidity ratio
185.17 2023
2021
2022
2023
Q1: 99.59
Med: 143.04
Q3: 204.41
Good -8 pts over 3 years

In 2023, the liquidity ratio of VERCORS RESTAURATION (185.17) 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
-6.87x 2022
2022
Q1: -0.29x
Med: 0.02x
Q3: 2.55x
Watch

In 2022, the interest coverage of VERCORS RESTAURATION (-6.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.

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 (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

0 €

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

0 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

0 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 and payment terms evolution
VERCORS RESTAURATION

Positioning of VERCORS RESTAURATION in its sector

Comparison with sector Restauration collective sous contrat

Valuation estimate

Based on 204 transactions of similar company sales (all years), the value of VERCORS RESTAURATION is estimated at 117 363 € (range 55 512€ - 225 160€). 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 value 2023
204 transactions
55k€ 117k€ 225k€
117 363 € Range: 55 512€ - 225 160€
NAF 4 all-time Aggregated at NAF sub-class level

Valuation method used

Net Income Multiple
14 924 € × 7.9x = 117 364 €
Range: 55 513€ - 225 160€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 204 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 collective sous contrat)

Compare VERCORS RESTAURATION with other companies in the same sector:

Frequently asked questions about VERCORS RESTAURATION

What is the revenue of VERCORS RESTAURATION ?

The revenue of VERCORS RESTAURATION in 2022 is 2.7 M€.

Is VERCORS RESTAURATION profitable?

Yes, VERCORS RESTAURATION generated a net profit of 15 k€ in 2023.

Where is the headquarters of VERCORS RESTAURATION ?

The headquarters of VERCORS RESTAURATION is located in FONTAINE (38600), in the department Isere.

Where to find the tax return of VERCORS RESTAURATION ?

The tax return of VERCORS RESTAURATION 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 VERCORS RESTAURATION operate?

VERCORS RESTAURATION operates in the sector Restauration collective sous contrat (NAF code 56.29A). See the 'Sector positioning' section above to compare the company with its competitors.