Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-04-08 (11 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: BAYONNE (64100), Pyrenees-Atlantiques
LA TABLE SEBASTIEN GRAVE : revenue, balance sheet and financial ratios
LA TABLE SEBASTIEN GRAVE is a French company
founded 11 years ago,
specialized in the sector Restauration traditionnelle.
Based in BAYONNE (64100),
this company of category PME
shows in 2023 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA TABLE SEBASTIEN GRAVE (SIREN 810763300)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 853 755 €
1 747 864 €
1 301 312 €
1 121 603 €
1 320 670 €
1 198 945 €
1 113 212 €
1 053 682 €
Net income
167 794 €
151 322 €
133 982 €
303 846 €
190 488 €
108 254 €
104 914 €
126 868 €
141 543 €
EBITDA
N/C
240 279 €
242 130 €
310 574 €
151 882 €
172 933 €
143 405 €
175 330 €
207 387 €
Net margin
N/C
8.2%
7.7%
23.3%
17.0%
8.2%
8.8%
11.4%
13.4%
Revenue and income statement
In 2024, LA TABLE SEBASTIEN GRAVE generates positive net income of 168 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 142 k€ -> 168 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
167 794 €
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 15%. 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 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
14.785%
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
59.261%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LA TABLE SEBASTIEN GRAVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
38.712
83.61
63.898
114.515
57.519
47.164
30.173
14.785
Financial autonomy
32.957
50.34
40.676
44.864
38.178
50.63
49.966
52.631
59.261
Repayment capacity
0.0
0.889
2.244
1.415
4.674
1.737
1.572
0.959
None
Cash flow / Revenue
12.806%
12.314%
9.93%
11.156%
8.863%
17.032%
11.264%
11.164%
None%
Sector positioning
Debt ratio
14.792024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Good-12 pts over 3 years
In 2024, the debt ratio of LA TABLE SEBASTIEN GRAVE (14.79) 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
59.26%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Excellent+6 pts over 3 years
In 2024, the financial autonomy of LA TABLE SEBASTIEN GRAVE (59.3%) 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
0.96 years2023
2022
2023
Q1: 0.0 years
Med: 0.57 years
Q3: 3.01 years
Average-5 pts over 2 years
In 2023, the repayment capacity of LA TABLE SEBASTIEN GRAVE (0.96) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 173.04. 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
173.04
Liquidity indicators evolution LA TABLE SEBASTIEN GRAVE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
189.863
191.152
170.872
170.819
347.172
272.53
203.948
176.585
173.04
Interest coverage
1.249
1.243
1.289
1.785
1.617
1.011
1.381
0.921
None
Sector positioning
Liquidity ratio
173.042024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Good
In 2024, the liquidity ratio of LA TABLE SEBASTIEN GRAVE (173.04) 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
0.92x2023
2022
2023
Q1: 0.0x
Med: 0.54x
Q3: 4.44x
Good
In 2023, the interest coverage of LA TABLE SEBASTIEN GRAVE (0.9x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 (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
0 €
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
0 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
0 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 and payment terms evolution LA TABLE SEBASTIEN GRAVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
17 649 €
17 834 €
-11 126 €
-48 587 €
54 779 €
-120 996 €
-174 000 €
-198 889 €
0 €
Inventory turnover (days)
8
7
6
5
4
4
9
8
0
Customer payment term (days)
0
0
0
1
1
2
1
3
0
Supplier payment term (days)
63
23
26
24
18
27
24
22
0
Positioning of LA TABLE SEBASTIEN GRAVE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LA TABLE SEBASTIEN GRAVE is estimated at
1 166 856 €
(range 582 334€ - 2 642 217€).
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
582k€1166k€2642k€
1 166 856 €Range: 582 334€ - 2 642 217€
NAF 5 année 2024
Valuation method used
Net Income Multiple
167 794 €
×
7.0x
=1 166 857 €
Range: 582 334€ - 2 642 217€
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 traditionnelle)
Compare LA TABLE SEBASTIEN GRAVE with other companies in the same sector:
Frequently asked questions about LA TABLE SEBASTIEN GRAVE
What is the revenue of LA TABLE SEBASTIEN GRAVE ?
The revenue of LA TABLE SEBASTIEN GRAVE in 2023 is 1.9 M€.
Is LA TABLE SEBASTIEN GRAVE profitable?
Yes, LA TABLE SEBASTIEN GRAVE generated a net profit of 168 k€ in 2024.
Where is the headquarters of LA TABLE SEBASTIEN GRAVE ?
The headquarters of LA TABLE SEBASTIEN GRAVE is located in BAYONNE (64100), in the department Pyrenees-Atlantiques.
Where to find the tax return of LA TABLE SEBASTIEN GRAVE ?
The tax return of LA TABLE SEBASTIEN GRAVE 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 SEBASTIEN GRAVE operate?
LA TABLE SEBASTIEN GRAVE 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