Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2013-05-07 (13 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: CESSON-SEVIGNE (35510), Ille-et-Vilaine
CAFE AMERICA : revenue, balance sheet and financial ratios
CAFE AMERICA is a French company
founded 13 years ago,
specialized in the sector Restauration de type rapide.
Based in CESSON-SEVIGNE (35510),
this company of category GE
shows in 2024 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAFE AMERICA (SIREN 793268434)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 036 895 €
902 418 €
902 641 €
988 375 €
1 315 283 €
3 293 607 €
4 593 819 €
5 425 895 €
4 660 800 €
Net income
23 910 €
-47 578 €
-451 537 €
-850 583 €
-770 013 €
-1 995 397 €
-1 523 505 €
-1 376 840 €
-1 138 536 €
EBITDA
63 343 €
2 285 €
-305 678 €
-215 369 €
-576 013 €
-822 773 €
-750 515 €
-755 377 €
-732 913 €
Net margin
2.3%
-5.3%
-50.0%
-86.1%
-58.5%
-60.6%
-33.2%
-25.4%
-24.4%
Revenue and income statement
In 2024, CAFE AMERICA achieves revenue of 1.0 M€. Revenue is declining over the period 2016-2024 (CAGR: -17.1%). Vs 2023, growth of +15% (902 k€ -> 1.0 M€). After deducting consumption (357 k€), gross margin stands at 680 k€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 63 k€, representing 6.1% of revenue. Positive scissor effect: EBITDA margin improves by +5.9 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 24 k€, i.e. 2.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 036 895 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
679 559 €
EBITDA (2024)
?
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
63 343 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
29 417 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
23 910 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.1%
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 140%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 20%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
139.905%
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
19.819%
Cash flow / Revenue (2024)
?
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
5.349%
Repayment capacity (2024)
?
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
1.883
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
-247.891
-199.955
-170.276
-133.021
515.584
-166.019
154.702
324.026
139.905
Financial autonomy
-49.476
-76.136
-113.028
-266.288
13.121
-70.298
21.944
12.483
19.819
Repayment capacity
-8.441
-9.393
-10.75
-14.845
-2.111
-3.351
-0.414
-21.332
1.883
Cash flow / Revenue
-17.587%
-16.189%
-19.495%
-20.893%
-51.986%
-23.416%
-40.809%
-0.854%
5.349%
Sector positioning
Debt ratio
139.912024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average
In 2024, the debt ratio of CAFE AMERICA (139.91) 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
19.82%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Good+6 pts over 3 years
In 2024, the financial autonomy of CAFE AMERICA (19.8%) 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
1.88 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Average+50 pts over 3 years
In 2024, the repayment capacity of CAFE AMERICA (1.88) 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 82.79. 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 12.3x. Operating income very largely covers interest expenses: high safety margin.
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
82.792
Interest coverage (2024)
?
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
12.267
Liquidity indicators evolution CAFE AMERICA
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
55.051
56.943
70.757
311.758
254.886
89.283
100.053
103.256
82.792
Interest coverage
-18.271
-27.097
-28.507
-15.387
-20.044
-6.442
-6.875
457.549
12.267
Sector positioning
Liquidity ratio
82.792024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Average-6 pts over 3 years
In 2024, the liquidity ratio of CAFE AMERICA (82.79) 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.
Interest coverage
12.27x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Excellent+50 pts over 3 years
In 2024, the interest coverage of CAFE AMERICA (12.3x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 12 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. Excellent situation: suppliers finance 45 days of the operating cycle (retail model). Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 15 days of revenue, i.e. 44 k€ to permanently finance. Notable WCR improvement over the period (-95%), freeing up cash.
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
43 529 €
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
12 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
57 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
4 j
WCR in days of revenue (2024)
?
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
15 j
WCR and payment terms evolution CAFE AMERICA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
805 899 €
1 026 037 €
868 829 €
1 119 728 €
991 592 €
244 000 €
139 936 €
110 275 €
43 529 €
Inventory turnover (days)
6
5
5
5
9
6
4
4
4
Customer payment term (days)
1
5
5
5
11
16
18
17
12
Supplier payment term (days)
75
71
66
789
70
102
53
65
57
Positioning of CAFE AMERICA 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 CAFE AMERICA is estimated at
381 469 €
(range 203 786€ - 672 454€).
With an EBITDA of 63 343€, the sector multiple of 5.4x is applied.
The price/revenue ratio is 0.57x
(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 value2024
698 transactions
203k€381k€672k€
381 469 €Range: 203 786€ - 672 454€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
63 343 €×5.4x
Estimation341 915 €
168 436€ - 672 316€
Revenue Multiple30%
1 036 895 €×0.57x
Estimation590 858 €
343 240€ - 869 983€
Net Income Multiple20%
23 910 €×7.0x
Estimation166 273 €
82 980€ - 376 506€
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 CAFE AMERICA with other companies in the same sector:
Yes, CAFE AMERICA generated a net profit of 24 k€ in 2024.
Where is the headquarters of CAFE AMERICA ?
The headquarters of CAFE AMERICA is located in CESSON-SEVIGNE (35510), in the department Ille-et-Vilaine.
Where to find the tax return of CAFE AMERICA ?
The tax return of CAFE AMERICA 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 CAFE AMERICA operate?
CAFE AMERICA 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