LA TABLE DE FRED : revenue, balance sheet and financial ratios
LA TABLE DE FRED is a French company
founded 12 years ago,
specialized in the sector Restauration traditionnelle.
Based in ISSENHEIM (68500),
this company of category PME
shows in 2020 a revenue of 438 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA TABLE DE FRED (SIREN 802005967)
Indicator
2022
2020
2019
2018
2017
2016
Revenue
N/C
437 587 €
623 517 €
601 314 €
595 754 €
470 030 €
Net income
60 815 €
-8 150 €
21 450 €
5 397 €
18 544 €
2 073 €
EBITDA
N/C
-23 493 €
36 541 €
18 250 €
-608 €
25 049 €
Net margin
N/C
-1.9%
3.4%
0.9%
3.1%
0.4%
Revenue and income statement
In 2022, LA TABLE DE FRED generates positive net income of 61 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2022: 2 k€ -> 61 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
60 815 €
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 246%. 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 21%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
245.733%
Financial autonomy (2022)
?
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
20.745%
Asset age ratio (2022)
?
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
2022
Debt ratio
403.508
200.408
171.219
114.397
244.148
245.733
Financial autonomy
16.612
25.279
29.44
37.047
23.151
20.745
Repayment capacity
11.437
-19.219
7.175
2.758
-6.84
None
Cash flow / Revenue
3.077%
-1.037%
2.577%
4.848%
-5.686%
None%
Sector positioning
Debt ratio
245.732022
2019
2020
2022
Q1: 0.42
Med: 45.67
Q3: 157.58
Average+10 pts over 3 years
In 2022, the debt ratio of LA TABLE DE FRED (245.73) 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
20.75%2022
2019
2020
2022
Q1: 7.88%
Med: 31.38%
Q3: 55.22%
Average-15 pts over 3 years
In 2022, the financial autonomy of LA TABLE DE FRED (20.8%) 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
-6.84 years2020
2019
2020
Q1: -1.82 years
Med: 0.07 years
Q3: 3.69 years
Excellent-48 pts over 2 years
In 2020, the repayment capacity of LA TABLE DE FRED (-6.84) 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 190.96. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
190.956
Liquidity indicators evolution LA TABLE DE FRED
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
Liquidity ratio
190.576
116.352
143.221
139.579
199.163
190.956
Interest coverage
41.159
-407.566
11.068
4.671
-9.356
None
Sector positioning
Liquidity ratio
190.962022
2019
2020
2022
Q1: 69.17
Med: 146.22
Q3: 272.06
Good
In 2022, the liquidity ratio of LA TABLE DE FRED (190.96) 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
-9.36x2020
2019
2020
Q1: -1.09x
Med: 0.0x
Q3: 3.0x
Average-46 pts over 2 years
In 2020, the interest coverage of LA TABLE DE FRED (-9.4x) 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.
Operating WCR (2022)
?
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
0 €
Customer credit (2022)
?
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
0 j
Supplier credit (2022)
?
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
0 j
Inventory turnover (2022)
?
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 and payment terms evolution LA TABLE DE FRED
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
Operating WCR
-11 079 €
-6 166 €
18 057 €
33 308 €
10 117 €
0 €
Inventory turnover (days)
1
1
4
4
2
0
Customer payment term (days)
0
7
7
7
6
0
Supplier payment term (days)
14
12
10
9
4
0
Positioning of LA TABLE DE FRED in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 833 transactions of similar company sales
in 2022,
the value of LA TABLE DE FRED is estimated at
268 335 €
(range 139 528€ - 522 339€).
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 value2022
833 transactions
139k€268k€522k€
268 335 €Range: 139 528€ - 522 339€
NAF 5 année 2022
Valuation method used
Net Income Multiple
60 815 €
×
4.4x
=268 335 €
Range: 139 529€ - 522 339€
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 833 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 LA TABLE DE FRED with other companies in the same sector:
The revenue of LA TABLE DE FRED in 2020 is 438 k€.
Is LA TABLE DE FRED profitable?
Yes, LA TABLE DE FRED generated a net profit of 61 k€ in 2022.
Where is the headquarters of LA TABLE DE FRED ?
The headquarters of LA TABLE DE FRED is located in ISSENHEIM (68500), in the department Haut-Rhin.
Where to find the tax return of LA TABLE DE FRED ?
The tax return of LA TABLE DE FRED 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 FRED operate?
LA TABLE DE FRED 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