Employees: 42 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2003-02-19 (23 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: PARIS (75015), Paris
CAFE SIRENE FRANCE : revenue, balance sheet and financial ratios
CAFE SIRENE FRANCE is a French company
founded 23 years ago,
specialized in the sector Restauration de type rapide.
Based in PARIS (75015),
this company of category ETI
shows in 2024 a revenue of 157.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAFE SIRENE FRANCE (SIREN 445330103)
Indicator
2024
2023
2022
2021
2020
2019
2019
2018
2017
2016
Revenue
157 646 485 €
168 917 781 €
137 766 804 €
83 980 153 €
52 432 631 €
24 157 355 €
90 570 074 €
91 943 751 €
91 134 850 €
91 843 105 €
Net income
-13 573 141 €
5 625 596 €
4 365 927 €
4 849 592 €
-18 362 597 €
1 662 794 €
-3 640 151 €
-5 616 316 €
-6 148 074 €
565 379 €
EBITDA
-666 152 €
18 407 513 €
15 296 270 €
7 927 634 €
-11 460 778 €
4 755 335 €
6 394 376 €
6 327 209 €
6 229 959 €
9 926 646 €
Net margin
-8.6%
3.3%
3.2%
5.8%
-35.0%
6.9%
-4.0%
-6.1%
-6.7%
0.6%
Revenue and income statement
In 2024, CAFE SIRENE FRANCE achieves revenue of 157.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.0%. Slight decline of -7% vs 2023. After deducting consumption (56.5 M€), gross margin stands at 101.1 M€, i.e. a rate of 64%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -666 k€, representing -0.4% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -104%, reducing margin by 11.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -13.6 M€ (-8.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
157 646 485 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
101 111 708 €
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
-666 152 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-12 395 384 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-13 573 141 €
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
-0.4%
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 100%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory.
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
100.48%
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
29.403%
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
-5.934%
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
-3.199
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
2019
2020
2021
2022
2023
2024
Debt ratio
14.134
19.835
0.399
6.874
0.072
52.473
57.986
11.328
9.091
100.48
Financial autonomy
64.972
61.254
75.786
70.491
72.911
42.074
42.047
48.324
50.139
29.403
Repayment capacity
1.507
12.551
-1.026
10.841
0.011
-0.989
3.71
0.534
0.435
-3.199
Cash flow / Revenue
4.36%
0.634%
-0.207%
0.317%
12.362%
-28.939%
6.152%
5.826%
5.376%
-5.934%
Sector positioning
Debt ratio
100.482024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average+38 pts over 3 years
In 2024, the debt ratio of CAFE SIRENE FRANCE (100.48) 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
29.4%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Good-10 pts over 3 years
In 2024, the financial autonomy of CAFE SIRENE FRANCE (29.4%) 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
-3.2 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Excellent-31 pts over 3 years
In 2024, the repayment capacity of CAFE SIRENE FRANCE (-3.20) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 91.49. 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
91.492
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
-99.957
Liquidity indicators evolution CAFE SIRENE FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
2024
Liquidity ratio
106.621
104.238
144.931
151.276
146.072
126.791
161.305
100.092
85.6
91.492
Interest coverage
1.976
2.759
5.483
0.633
0.263
-0.028
3.334
1.093
1.156
-99.957
Sector positioning
Liquidity ratio
91.492024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Average
In 2024, the liquidity ratio of CAFE SIRENE FRANCE (91.49) 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
-99.96x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Average-39 pts over 3 years
In 2024, the interest coverage of CAFE SIRENE FRANCE (-100.0x) 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: 16 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 69 days. Excellent situation: suppliers finance 53 days of the operating cycle (retail model). Inventory turnover is 15 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 1 days of revenue, i.e. 465 k€ to permanently finance. Over 2016-2024, WCR increased by +262%, requiring additional financing.
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
465 057 €
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
16 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
69 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
15 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
1 j
WCR and payment terms evolution CAFE SIRENE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
2024
Operating WCR
-287 469 €
2 621 038 €
6 437 901 €
7 451 200 €
8 803 906 €
17 842 300 €
9 528 388 €
6 644 493 €
3 630 043 €
465 057 €
Inventory turnover (days)
3
3
2
2
9
19
17
15
15
15
Customer payment term (days)
1
5
3
6
29
37
19
17
17
16
Supplier payment term (days)
47
45
41
52
237
143
123
102
75
69
Positioning of CAFE SIRENE FRANCE 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 SIRENE FRANCE is estimated at
89 832 297 €
(range 52 185 205€ - 132 269 693€).
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
52185k€89832k€132269k€
89 832 297 €Range: 52 185 205€ - 132 269 693€
NAF 5 année 2024
Valuation method used
Revenue Multiple
157 646 485 €
×
0.57x
=89 832 298 €
Range: 52 185 205€ - 132 269 693€
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 (Restauration de type rapide)
Compare CAFE SIRENE FRANCE with other companies in the same sector:
Frequently asked questions about CAFE SIRENE FRANCE
What is the revenue of CAFE SIRENE FRANCE ?
The revenue of CAFE SIRENE FRANCE in 2024 is 157.6 M€.
Is CAFE SIRENE FRANCE profitable?
CAFE SIRENE FRANCE recorded a net loss in 2024.
Where is the headquarters of CAFE SIRENE FRANCE ?
The headquarters of CAFE SIRENE FRANCE is located in PARIS (75015), in the department Paris.
Where to find the tax return of CAFE SIRENE FRANCE ?
The tax return of CAFE SIRENE FRANCE 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 SIRENE FRANCE operate?
CAFE SIRENE FRANCE 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