Employees: 21 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1987-10-30 (38 years)Status: ActiveBusiness sector: Services des traiteurs Location: ANTONY (92160), Hauts-de-Seine
LA TABLE DE CANA : revenue, balance sheet and financial ratios
LA TABLE DE CANA is a French company
founded 38 years ago,
specialized in the sector Services des traiteurs .
Based in ANTONY (92160),
this company of category PME
shows in 2023 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA TABLE DE CANA (SIREN 343586590)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 417 295 €
2 878 436 €
1 442 738 €
1 339 261 €
2 919 091 €
2 971 488 €
2 648 481 €
2 178 339 €
Net income
-74 815 €
-12 751 €
29 557 €
-16 995 €
-46 893 €
23 439 €
120 286 €
84 926 €
EBITDA
-95 130 €
-44 318 €
70 057 €
18 743 €
-70 282 €
17 931 €
40 054 €
42 095 €
Net margin
-2.2%
-0.4%
2.0%
-1.3%
-1.6%
0.8%
4.5%
3.9%
Revenue and income statement
In 2023, LA TABLE DE CANA achieves revenue of 3.4 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +6.6%. Vs 2022, growth of +19% (2.9 M€ -> 3.4 M€). After deducting consumption (987 k€), gross margin stands at 2.4 M€, i.e. a rate of 71%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -95 k€, representing -2.8% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -75 k€ (-2.2% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 417 295 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 430 615 €
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
-95 130 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-109 124 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-74 815 €
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
-2.3%
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 82%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory.
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
81.999%
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
30.052%
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
-1.212%
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
-7.587
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
229.524
58.39
49.048
38.062
179.328
182.06
166.54
81.999
Financial autonomy
10.94
24.964
30.477
33.078
21.438
21.421
20.67
30.052
Repayment capacity
1.839
1.256
3.697
-1.914
91.614
7.445
23.691
-7.587
Cash flow / Revenue
3.69%
3.274%
1.444%
-1.713%
0.263%
3.193%
0.522%
-1.212%
Sector positioning
Debt ratio
82.02023
2021
2022
2023
Q1: 0.0
Med: 26.5
Q3: 99.38
Average-6 pts over 3 years
In 2023, the debt ratio of LA TABLE DE CANA (82.00) 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
30.05%2023
2021
2022
2023
Q1: 2.29%
Med: 28.0%
Q3: 50.98%
Good+9 pts over 3 years
In 2023, the financial autonomy of LA TABLE DE CANA (30.1%) 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
-7.59 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.06 years
Q3: 1.99 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of LA TABLE DE CANA (-7.59) 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 127.81. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
127.815
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
-2.327
Liquidity indicators evolution LA TABLE DE CANA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
94.68
104.413
126.519
110.64
241.662
225.029
164.746
127.815
Interest coverage
4.195
6.659
11.143
-1.345
1.547
3.179
-6.76
-2.327
Sector positioning
Liquidity ratio
127.812023
2021
2022
2023
Q1: 92.41
Med: 160.41
Q3: 277.55
Average-21 pts over 3 years
In 2023, the liquidity ratio of LA TABLE DE CANA (127.81) 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
-2.33x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.64x
Watch-50 pts over 3 years
In 2023, the interest coverage of LA TABLE DE CANA (-2.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 76 days. Excellent situation: suppliers finance 36 days of the operating cycle (retail model). Inventory turnover is 9 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 22 days of revenue, i.e. 213 k€ to permanently finance. Over 2016-2023, WCR increased by +90%, 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
213 273 €
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
40 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
76 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
9 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
22 j
WCR and payment terms evolution LA TABLE DE CANA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
112 446 €
167 940 €
308 708 €
194 499 €
56 356 €
-46 932 €
207 190 €
213 273 €
Inventory turnover (days)
10
8
8
8
18
12
7
9
Customer payment term (days)
31
33
45
44
56
57
35
40
Supplier payment term (days)
59
60
74
46
67
68
65
76
Positioning of LA TABLE DE CANA in its sector
Comparison with sector Services des traiteurs
Valuation estimate
Based on 191 transactions of similar company sales
(all years),
the value of LA TABLE DE CANA is estimated at
2 174 482 €
(range 1 292 082€ - 3 074 316€).
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 value2023
191 transactions
1292k€2174k€3074k€
2 174 482 €Range: 1 292 082€ - 3 074 316€
NAF 5 all-time
Valuation method used
Revenue Multiple
3 417 295 €
×
0.64x
=2 174 482 €
Range: 1 292 083€ - 3 074 317€
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 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 LA TABLE DE CANA with other companies in the same sector:
The revenue of LA TABLE DE CANA in 2023 is 3.4 M€.
Is LA TABLE DE CANA profitable?
LA TABLE DE CANA recorded a net loss in 2023.
Where is the headquarters of LA TABLE DE CANA ?
The headquarters of LA TABLE DE CANA is located in ANTONY (92160), in the department Hauts-de-Seine.
Where to find the tax return of LA TABLE DE CANA ?
The tax return of LA TABLE DE CANA 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 LA TABLE DE CANA operate?
LA TABLE DE CANA 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