Employees: 01 (2023.0)Legal category: 5202Size: ETICreation date: 1958-01-01 (68 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS 16 (75016), Paris
CAFE DU TROCADERO : revenue, balance sheet and financial ratios
CAFE DU TROCADERO is a French company
founded 68 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS 16 (75016),
this company of category ETI
shows in 2024 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAFE DU TROCADERO (SIREN 784636706)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
1 844 124 €
1 751 393 €
1 108 108 €
831 798 €
1 432 638 €
1 267 900 €
937 608 €
4 372 178 €
Net income
1 307 653 €
1 177 240 €
612 768 €
356 742 €
627 648 €
700 693 €
25 058 €
942 491 €
EBITDA
1 455 610 €
1 376 044 €
841 747 €
591 244 €
808 917 €
943 974 €
280 103 €
972 961 €
Net margin
70.9%
67.2%
55.3%
42.9%
43.8%
55.3%
2.7%
21.6%
Revenue and income statement
In 2024, CAFE DU TROCADERO achieves revenue of 1.8 M€. Revenue is declining over the period 2016-2024 (CAGR: -10.2%). Vs 2023: +5%. After deducting consumption (0 €), gross margin stands at 1.8 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.5 M€, representing 78.9% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.3 M€, i.e. 70.9% 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
1 844 124 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 844 124 €
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
1 455 610 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 307 088 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 307 653 €
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
78.9%
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 21%. 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 77%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 79.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
21.07%
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
76.513%
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
78.963%
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
0.206
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
2023
2024
Debt ratio
0.034
1654.112
245.194
224.216
318.068
215.39
36.651
21.07
Financial autonomy
60.061
5.454
27.554
30.401
22.331
29.425
67.587
76.513
Repayment capacity
0.0
9.173
2.182
2.195
2.622
1.889
0.345
0.206
Cash flow / Revenue
21.483%
27.155%
72.408%
53.028%
68.963%
74.813%
78.428%
78.963%
Sector positioning
Debt ratio
21.072024
2021
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Good-32 pts over 3 years
In 2024, the debt ratio of CAFE DU TROCADERO (21.07) 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
76.51%2024
2021
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Excellent+28 pts over 3 years
In 2024, the financial autonomy of CAFE DU TROCADERO (76.5%) 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.
Repayment capacity
0.21 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.55 years
Q3: 2.88 years
Good-28 pts over 3 years
In 2024, the repayment capacity of CAFE DU TROCADERO (0.21) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 544.70. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
544.703
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
0.027
Liquidity indicators evolution CAFE DU TROCADERO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
202.69
559.595
1251.515
1271.513
236.731
487.873
450.418
544.703
Interest coverage
0.0
4.688
1.59
1.526
1.743
1.122
0.207
0.027
Sector positioning
Liquidity ratio
544.72024
2021
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Excellent
In 2024, the liquidity ratio of CAFE DU TROCADERO (544.70) 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
0.03x2024
2021
2023
2024
Q1: 0.0x
Med: 0.65x
Q3: 5.46x
Average-30 pts over 3 years
In 2024, the interest coverage of CAFE DU TROCADERO (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.
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: 29 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 86 days. Excellent situation: suppliers finance 57 days of the operating cycle (retail model). Overall, WCR represents 45 days of revenue, i.e. 230 k€ to permanently finance. Notable WCR improvement over the period (-24%), 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
229 593 €
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
29 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
86 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 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
45 j
WCR and payment terms evolution CAFE DU TROCADERO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
300 412 €
47 977 €
-21 681 €
9 985 €
77 257 €
158 304 €
210 658 €
229 593 €
Inventory turnover (days)
1
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
51
42
30
29
Supplier payment term (days)
53
7
0
8
3
89
85
86
Positioning of CAFE DU TROCADERO in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of CAFE DU TROCADERO is estimated at
6 062 530 €
(range 3 026 104€ - 12 307 296€).
With an EBITDA of 1 455 610€, 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
3026k€6062k€12307k€
6 062 530 €Range: 3 026 104€ - 12 307 296€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 455 610 €×5.4x
Estimation7 857 133 €
3 870 637€ - 15 449 695€
Revenue Multiple30%
1 844 124 €×0.57x
Estimation1 050 844 €
610 454€ - 1 547 270€
Net Income Multiple20%
1 307 653 €×7.0x
Estimation9 093 554 €
4 538 249€ - 20 591 339€
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 traditionnelle)
Compare CAFE DU TROCADERO with other companies in the same sector:
Frequently asked questions about CAFE DU TROCADERO
What is the revenue of CAFE DU TROCADERO ?
The revenue of CAFE DU TROCADERO in 2024 is 1.8 M€.
Is CAFE DU TROCADERO profitable?
Yes, CAFE DU TROCADERO generated a net profit of 1.3 M€ in 2024.
Where is the headquarters of CAFE DU TROCADERO ?
The headquarters of CAFE DU TROCADERO is located in PARIS 16 (75016), in the department Paris.
Where to find the tax return of CAFE DU TROCADERO ?
The tax return of CAFE DU TROCADERO 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 DU TROCADERO operate?
CAFE DU TROCADERO 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