Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-11-01 (22 years)Status: ActiveBusiness sector: Services des traiteurs Location: CHEVILLY-LARUE (94550), Val-de-Marne
EVENT-THAI TRAITEUR : revenue, balance sheet and financial ratios
EVENT-THAI TRAITEUR is a French company
founded 22 years ago,
specialized in the sector Services des traiteurs .
Based in CHEVILLY-LARUE (94550),
this company of category PME
shows in 2020 a revenue of 5.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EVENT-THAI TRAITEUR (SIREN 450880893)
Indicator
2020
2019
2018
2017
2016
2015
Revenue
5 340 803 €
7 561 155 €
6 636 599 €
6 623 660 €
6 452 986 €
6 042 304 €
Net income
-166 724 €
133 365 €
-58 644 €
-54 569 €
264 344 €
144 278 €
EBITDA
16 358 €
383 895 €
173 467 €
147 071 €
483 576 €
439 422 €
Net margin
-3.1%
1.8%
-0.9%
-0.8%
4.1%
2.4%
Revenue and income statement
In 2020, EVENT-THAI TRAITEUR achieves revenue of 5.3 M€. Activity remains stable over the period (CAGR: -2.4%). Significant drop of -29% vs 2019. After deducting consumption (2.4 M€), gross margin stands at 2.9 M€, i.e. a rate of 55%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 16 k€, representing 0.3% of revenue. Warning negative scissor effect: despite revenue change (-29%), EBITDA varies by -96%, reducing margin by 4.8 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -167 k€ (-3.1% of revenue), which will impact equity.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 340 803 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 916 623 €
EBITDA (2020)
?
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
16 358 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-119 365 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-166 724 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.3%
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 506%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
505.544%
Financial autonomy (2020)
?
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
9.009%
Cash flow / Revenue (2020)
?
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
-0.587%
Repayment capacity (2020)
?
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
-47.457
Asset age ratio (2020)
?
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
2017
2018
2019
2020
Debt ratio
588.037
192.922
225.439
277.245
186.624
505.544
Financial autonomy
8.908
15.958
13.606
12.793
16.862
9.009
Repayment capacity
2.932
2.447
11.418
15.817
3.419
-47.457
Cash flow / Revenue
5.849%
5.377%
1.152%
0.865%
3.328%
-0.587%
Sector positioning
Debt ratio
505.542020
2018
2019
2020
Q1: 0.0
Med: 36.43
Q3: 174.14
Watch
In 2020, the debt ratio of EVENT-THAI TRAITEUR (505.54) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
9.01%2020
2018
2019
2020
Q1: 3.98%
Med: 28.53%
Q3: 56.26%
Average
In 2020, the financial autonomy of EVENT-THAI TRAITEUR (9.0%) 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
-47.46 years2020
2018
2019
2020
Q1: -1.04 years
Med: 0.0 years
Q3: 2.03 years
Excellent-53 pts over 3 years
In 2020, the repayment capacity of EVENT-THAI TRAITEUR (-47.46) 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 165.46. 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 283.0x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2020)
?
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
165.456
Interest coverage (2020)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
Liquidity ratio
133.688
123.493
123.897
130.684
132.932
165.456
Interest coverage
13.387
16.246
45.345
66.396
33.686
283.024
Sector positioning
Liquidity ratio
165.462020
2018
2019
2020
Q1: 81.55
Med: 158.72
Q3: 291.7
Good
In 2020, the liquidity ratio of EVENT-THAI TRAITEUR (165.46) 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
283.02x2020
2018
2019
2020
Q1: -0.45x
Med: 0.0x
Q3: 1.44x
Excellent
In 2020, the interest coverage of EVENT-THAI TRAITEUR (283.0x) 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: 108 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 97 days. The company must finance 11 days of gap between collections and payments. Inventory turnover is 7 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 116 days of revenue, i.e. 1.7 M€ to permanently finance. Over 2015-2020, WCR increased by +136%, requiring additional financing.
Operating WCR (2020)
?
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
1 720 486 €
Customer credit (2020)
?
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
108 j
Supplier credit (2020)
?
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
97 j
Inventory turnover (2020)
?
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
7 j
WCR in days of revenue (2020)
?
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
116 j
WCR and payment terms evolution EVENT-THAI TRAITEUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Operating WCR
730 454 €
1 325 895 €
1 324 798 €
1 277 081 €
1 278 667 €
1 720 486 €
Inventory turnover (days)
8
10
10
9
3
7
Customer payment term (days)
27
27
31
40
33
108
Supplier payment term (days)
41
90
91
74
71
97
Positioning of EVENT-THAI TRAITEUR in its sector
Comparison with sector Services des traiteurs
Valuation estimate
Based on 191 transactions of similar company sales
(all years),
the value of EVENT-THAI TRAITEUR is estimated at
1 332 533 €
(range 793 607€ - 1 907 287€).
With an EBITDA of 16 358€, the sector multiple of 5.7x is applied.
The price/revenue ratio is 0.64x
(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 value2020
191 transactions
793k€1332k€1907k€
1 332 533 €Range: 793 607€ - 1 907 287€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
16 358 €×5.7x
Estimation92 988 €
58 154€ - 168 798€
Revenue Multiple30%
5 340 803 €×0.64x
Estimation3 398 443 €
2 019 363€ - 4 804 771€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 191 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 (Services des traiteurs )
Compare EVENT-THAI TRAITEUR with other companies in the same sector:
Frequently asked questions about EVENT-THAI TRAITEUR
What is the revenue of EVENT-THAI TRAITEUR ?
The revenue of EVENT-THAI TRAITEUR in 2020 is 5.3 M€.
Is EVENT-THAI TRAITEUR profitable?
EVENT-THAI TRAITEUR recorded a net loss in 2020.
Where is the headquarters of EVENT-THAI TRAITEUR ?
The headquarters of EVENT-THAI TRAITEUR is located in CHEVILLY-LARUE (94550), in the department Val-de-Marne.
Where to find the tax return of EVENT-THAI TRAITEUR ?
The tax return of EVENT-THAI TRAITEUR 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 EVENT-THAI TRAITEUR operate?
EVENT-THAI TRAITEUR operates in the sector Services des traiteurs (NAF code 56.21Z). 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