Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1995-07-25 (30 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75004), Paris
CACCIARI FILS : revenue, balance sheet and financial ratios
CACCIARI FILS is a French company
founded 30 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75004),
this company of category PME
shows in 2023 a revenue of 997 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CACCIARI FILS (SIREN 401808357)
Indicator
2023
2022
2020
2019
2018
2016
2015
Revenue
996 690 €
955 927 €
401 949 €
957 209 €
953 597 €
846 333 €
888 966 €
Net income
60 772 €
71 236 €
-61 225 €
59 248 €
91 325 €
69 494 €
133 186 €
EBITDA
76 870 €
99 135 €
-51 507 €
89 468 €
124 127 €
115 210 €
212 761 €
Net margin
6.1%
7.5%
-15.2%
6.2%
9.6%
8.2%
15.0%
Revenue and income statement
In 2023, CACCIARI FILS achieves revenue of 997 k€. Revenue is growing positively over 7 years (CAGR: +1.4%). Vs 2022: +4%. After deducting consumption (229 k€), gross margin stands at 768 k€, i.e. a rate of 77%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 77 k€, representing 7.7% of revenue. Warning negative scissor effect: despite revenue change (+4%), EBITDA varies by -22%, reducing margin by 2.7 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 61 k€, i.e. 6.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
996 690 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
767 970 €
EBITDA (2023)
?
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
76 870 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
66 879 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
60 772 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.7%
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 22%. 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 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
22.007%
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
50.003%
Cash flow / Revenue (2023)
?
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
6.981%
Repayment capacity (2023)
?
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
0.848
Asset age ratio (2023)
?
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
2015
2016
2018
2019
2020
2022
2023
Debt ratio
0.0
4.898
0.107
0.061
70.776
40.256
22.007
Financial autonomy
48.075
62.009
73.614
77.866
44.45
43.627
50.003
Repayment capacity
0.0
0.109
0.003
0.003
-3.663
0.871
0.848
Cash flow / Revenue
17.911%
10.868%
10.248%
7.39%
-12.727%
10.083%
6.981%
Sector positioning
Debt ratio
22.012023
2020
2022
2023
Q1: 0.2
Med: 35.0
Q3: 128.41
Good-11 pts over 3 years
In 2023, the debt ratio of CACCIARI FILS (22.01) 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
50.0%2023
2020
2022
2023
Q1: 5.35%
Med: 29.08%
Q3: 53.84%
Good+9 pts over 3 years
In 2023, the financial autonomy of CACCIARI FILS (50.0%) 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
0.85 years2023
2020
2022
2023
Q1: 0.0 years
Med: 0.57 years
Q3: 3.01 years
Average+28 pts over 3 years
In 2023, the repayment capacity of CACCIARI FILS (0.85) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 199.49. 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 3.1x. Financial charges are adequately covered by operations.
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
199.492
Interest coverage (2023)
?
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
3.09
Liquidity indicators evolution CACCIARI FILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
2020
2022
2023
Liquidity ratio
193.973
150.81
239.681
316.079
317.777
187.733
199.492
Interest coverage
0.0
0.0
0.0
0.028
-0.691
1.415
3.09
Sector positioning
Liquidity ratio
199.492023
2020
2022
2023
Q1: 66.83
Med: 137.52
Q3: 259.63
Good-12 pts over 3 years
In 2023, the liquidity ratio of CACCIARI FILS (199.49) 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
3.09x2023
2020
2022
2023
Q1: 0.0x
Med: 0.54x
Q3: 4.44x
Good+32 pts over 3 years
In 2023, the interest coverage of CACCIARI FILS (3.1x) 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: 96 days. Excellent situation: suppliers finance 96 days of the operating cycle (retail model). Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 89 days of revenue, i.e. 246 k€ to permanently finance. Over 2015-2023, WCR increased by +87%, requiring additional financing.
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
246 083 €
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
96 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
2 j
WCR in days of revenue (2023)
?
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
89 j
WCR and payment terms evolution CACCIARI FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
2020
2022
2023
Operating WCR
131 825 €
27 811 €
9 622 €
224 370 €
249 216 €
235 913 €
246 083 €
Inventory turnover (days)
4
4
5
2
7
3
2
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
74
41
32
46
123
87
96
Positioning of CACCIARI FILS in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of CACCIARI FILS is estimated at
520 570 €
(range 283 270€ - 980 159€).
With an EBITDA of 76 870€, the sector multiple of 6.3x is applied.
The price/revenue ratio is 0.66x
(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 value2023
689 transactions
283k€520k€980k€
520 570 €Range: 283 270€ - 980 159€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
76 870 €×6.3x
Estimation483 642 €
260 782€ - 1 008 138€
Revenue Multiple30%
996 690 €×0.66x
Estimation654 736 €
384 848€ - 929 190€
Net Income Multiple20%
60 772 €×6.8x
Estimation411 643 €
187 129€ - 986 670€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 689 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 traditionnelle)
Compare CACCIARI FILS with other companies in the same sector:
Yes, CACCIARI FILS generated a net profit of 61 k€ in 2023.
Where is the headquarters of CACCIARI FILS ?
The headquarters of CACCIARI FILS is located in PARIS (75004), in the department Paris.
Where to find the tax return of CACCIARI FILS ?
The tax return of CACCIARI FILS 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 CACCIARI FILS operate?
CACCIARI FILS operates in the sector Restauration traditionnelle (NAF code 56.10A). 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