Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-03-27 (17 years)Status: ActiveBusiness sector: Cafétérias et autres libres-servicesLocation: BLAGNAC (31700), Haute-Garonne
WOK 31 : revenue, balance sheet and financial ratios
WOK 31 is a French company
founded 17 years ago,
specialized in the sector Cafétérias et autres libres-services.
Based in BLAGNAC (31700),
this company of category PME
shows in 2018 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, WOK 31 generates positive net income of 188 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 49 k€ -> 188 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
187 543 €
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 30%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 60%. 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
30.325%
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
59.658%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
165.847
276.043
160.596
108.87
160.465
98.128
70.158
40.298
30.325
Financial autonomy
30.955
15.513
25.156
35.059
34.138
41.402
49.022
59.506
59.658
Repayment capacity
4.648
18.031
3.005
None
None
None
None
None
None
Cash flow / Revenue
8.368%
2.289%
8.178%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
30.322024
2022
2023
2024
Q1: -4.98
Med: 7.76
Q3: 65.82
Average
In 2024, the debt ratio of WOK 31 (30.32) 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
59.66%2024
2022
2023
2024
Q1: -3.97%
Med: 19.95%
Q3: 47.78%
Excellent
In 2024, the financial autonomy of WOK 31 (59.7%) 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 334.51. 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
334.508
Liquidity indicators evolution WOK 31
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
315.059
127.485
122.256
175.138
501.303
368.775
418.525
442.532
334.508
Interest coverage
5.584
11.711
4.291
None
None
None
None
None
None
Sector positioning
Liquidity ratio
334.512024
2022
2023
2024
Q1: 70.16
Med: 125.38
Q3: 186.07
Excellent
In 2024, the liquidity ratio of WOK 31 (334.51) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
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 WOK 31
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
253 700 €
664 283 €
210 971 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
3
6
4
0
0
0
0
0
0
Customer payment term (days)
8
16
0
0
0
0
0
0
0
Supplier payment term (days)
43
172
91
0
0
0
0
0
0
Positioning of WOK 31 in its sector
Comparison with sector Cafétérias et autres libres-services
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of WOK 31 is estimated at
1 304 193 €
(range 650 873€ - 2 953 200€).
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
650k€1304k€2953k€
1 304 193 €Range: 650 873€ - 2 953 200€
NAF 5 année 2024
Valuation method used
Net Income Multiple
187 543 €
×
7.0x
=1 304 193 €
Range: 650 874€ - 2 953 201€
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 (Cafétérias et autres libres-services)
Compare WOK 31 with other companies in the same sector:
Yes, WOK 31 generated a net profit of 188 k€ in 2024.
Where is the headquarters of WOK 31 ?
The headquarters of WOK 31 is located in BLAGNAC (31700), in the department Haute-Garonne.
Where to find the tax return of WOK 31 ?
The tax return of WOK 31 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 WOK 31 operate?
WOK 31 operates in the sector Cafétérias et autres libres-services (NAF code 56.10B). 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