Mitarbeiter: 03 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2009-02-25 (17 Jahre)Status: AktivBranche: Débits de boissonsStandort: METZ (57000), Moselle
EURL LA CANTINA : revenue, balance sheet and financial ratios
EURL LA CANTINA is a French company
founded 17 years ago,
specialized in the sector Débits de boissons.
Based in METZ (57000),
this company of category PME
shows in 2019 a revenue of 564 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - EURL LA CANTINA (SIREN 510743925)
Kennzahl
2019
2018
2017
2016
Umsatz
563 903 €
458 970 €
450 608 €
438 651 €
Nettoergebnis
59 977 €
23 947 €
39 863 €
13 654 €
EBITDA
80 574 €
30 501 €
51 970 €
26 656 €
Nettomarge
10.6%
5.2%
8.8%
3.1%
Umsatz und Gewinn- und Verlustrechnung
In 2019, EURL LA CANTINA achieves revenue of 564 k€. Over the period 2016-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +8.7%. Vs 2018, growth of +23% (459 k€ -> 564 k€). After deducting consumption (217 k€), gross margin stands at 347 k€, i.e. a rate of 61%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 81 k€, representing 14.3% of revenue. Positive scissor effect: EBITDA margin improves by +7.6 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 60 k€, i.e. 10.6% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2019)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
563 903 €
Bruttomarge (2019)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
346 727 €
EBITDA (2019)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
80 574 €
EBIT (2019)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
71 813 €
Nettoergebnis (2019)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 5%. 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 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2019)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
5.36%
Finanzielle Autonomie (2019)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
Verschuldungsgrad
9.563
7.367
6.672
5.36
Finanzielle Autonomie
7.138
5.815
5.383
4.292
Rückzahlungsfähigkeit
0.008
0.005
0.008
0.004
Cashflow / Umsatz
5.052%
10.118%
6.572%
11.578%
Positionnement sectoriel
Debt ratio
5.362019
2017
2018
2019
Q1: 0.21
Méd: 46.43
Q3: 225.44
Good
In 2019, the debt ratio of EURL LA CANTINA (5.36) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
4.29%2019
2017
2018
2019
Q1: 7.38%
Méd: 33.65%
Q3: 62.18%
Average
In 2019, the financial autonomy of EURL LA CANTINA (4.3%) 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
0.0 years2019
2017
2018
2019
Q1: 0.0 years
Méd: 0.52 years
Q3: 3.59 years
Good
In 2019, the repayment capacity of EURL LA CANTINA (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 385.40. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2019)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
385.397
Zinsdeckung (2019)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen EURL LA CANTINA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
Liquiditätsquote
260.788
332.037
376.125
385.397
Zinsdeckung
0.938
0.0
0.282
0.0
Positionnement sectoriel
Liquidity ratio
385.42019
2017
2018
2019
Q1: 37.59
Méd: 89.39
Q3: 185.99
Excellent
In 2019, the liquidity ratio of EURL LA CANTINA (385.40) 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.
Interest coverage
0.0x2019
2017
2018
2019
Q1: 0.0x
Méd: 0.66x
Q3: 5.43x
Average
In 2019, the interest coverage of EURL LA CANTINA (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 8 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 102 days of revenue, i.e. 160 k€ to permanently finance. Over 2016-2019, WCR increased by +28%, requiring additional financing.
Operatives Working Capital (2019)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
34 j
Lagerumschlag (2019)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
8 j
Working Capital in Umsatztagen (2019)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
102 j
Entwicklung des Working Capital und der Zahlungsfristen EURL LA CANTINA
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
BFR d'exploitation
124 489 €
140 653 €
165 601 €
159 957 €
Lagerumschlag (Tage)
8
10
11
8
Crédit clients (jours)
7
14
8
13
Crédit fournisseurs (jours)
37
26
32
34
Positionnement de EURL LA CANTINA dans son secteur
Vergleich mit der Branche Débits de boissons
Bewertungsschätzung
Based on 132 transactions of similar company sales
in 2019,
the value of EURL LA CANTINA is estimated at
552 583 €
(range 351 840€ - 874 906€).
With an EBITDA of 80 574€, the sector multiple of 7.1x is applied.
The price/revenue ratio is 0.86x
(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 value2019
132 transactions
351k€552k€874k€
552 583 €Range: 351 840€ - 874 906€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
80 574 €×7.1x
Estimation569 582 €
374 435€ - 995 686€
Revenue Multiple30%
563 903 €×0.86x
Estimation485 107 €
329 123€ - 640 835€
Net Income Multiple20%
59 977 €×10.2x
Estimation611 300 €
329 431€ - 924 062€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 132 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 EURL LA CANTINA with other companies in the same sector:
Yes, EURL LA CANTINA generated a net profit of 60 k€ in 2019.
Where is the headquarters of EURL LA CANTINA ?
The headquarters of EURL LA CANTINA is located in METZ (57000), in the department Moselle.
Where to find the tax return of EURL LA CANTINA ?
The tax return of EURL LA CANTINA 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 EURL LA CANTINA operate?
EURL LA CANTINA 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
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen