Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-09-12 (13 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75012), Paris
LA TERRASSE BERCY : revenue, balance sheet and financial ratios
LA TERRASSE BERCY is a French company
founded 13 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75012),
this company of category PME
shows in 2022 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LA TERRASSE BERCY (SIREN 753837038)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 401 309 €
962 371 €
N/C
1 654 303 €
1 396 588 €
922 734 €
744 024 €
Net income
52 875 €
221 800 €
228 416 €
186 744 €
11 565 €
169 789 €
497 479 €
32 511 €
-108 962 €
EBITDA
N/C
N/C
337 478 €
214 152 €
N/C
308 564 €
280 331 €
104 497 €
-9 806 €
Net margin
N/C
N/C
9.5%
19.4%
N/C
10.3%
35.6%
3.5%
-14.6%
Revenue and income statement
In 2024, LA TERRASSE BERCY generates positive net income of 53 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
52 875 €
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 57%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 45%. 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
57.071%
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
45.435%
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
2020
2021
2022
2023
2024
Debt ratio
-242.514
-262.333
421.841
138.724
176.657
84.106
165.363
76.541
57.071
Financial autonomy
-45.941
-43.667
14.585
32.085
31.326
46.379
26.356
42.103
45.435
Repayment capacity
-33.373
9.962
1.062
1.767
None
2.147
2.114
None
None
Cash flow / Revenue
-3.811%
10.092%
39.684%
14.895%
None%
17.791%
11.32%
None%
None%
Sector positioning
Debt ratio
57.072024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average-17 pts over 3 years
In 2024, the debt ratio of LA TERRASSE BERCY (57.07) 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
45.44%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Good+21 pts over 3 years
In 2024, the financial autonomy of LA TERRASSE BERCY (45.4%) 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
2.11 years2022
2022
Q1: -0.57 years
Med: 0.5 years
Q3: 3.45 years
Average
In 2022, the repayment capacity of LA TERRASSE BERCY (2.11) 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 110.45. 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
110.449
Liquidity indicators evolution LA TERRASSE BERCY
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
26.967
34.88
99.145
85.255
235.77
258.474
157.877
131.188
110.449
Interest coverage
-155.028
9.999
1.76
1.402
None
1.35
0.875
None
None
Sector positioning
Liquidity ratio
110.452024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Average-10 pts over 3 years
In 2024, the liquidity ratio of LA TERRASSE BERCY (110.45) 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
0.88x2022
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Good
In 2022, the interest coverage of LA TERRASSE BERCY (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 TERRASSE BERCY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-58 108 €
-65 274 €
-103 292 €
-45 907 €
0 €
-47 541 €
-151 499 €
0 €
0 €
Inventory turnover (days)
8
7
5
7
0
8
5
0
0
Customer payment term (days)
0
0
1
0
0
0
0
0
0
Supplier payment term (days)
120
86
45
47
0
39
48
0
0
Positioning of LA TERRASSE BERCY in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LA TERRASSE BERCY is estimated at
367 698 €
(range 183 504€ - 832 611€).
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
183k€367k€832k€
367 698 €Range: 183 504€ - 832 611€
NAF 5 année 2024
Valuation method used
Net Income Multiple
52 875 €
×
7.0x
=367 698 €
Range: 183 504€ - 832 612€
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 TERRASSE BERCY with other companies in the same sector:
Frequently asked questions about LA TERRASSE BERCY
What is the revenue of LA TERRASSE BERCY ?
The revenue of LA TERRASSE BERCY in 2022 is 2.4 M€.
Is LA TERRASSE BERCY profitable?
Yes, LA TERRASSE BERCY generated a net profit of 53 k€ in 2024.
Where is the headquarters of LA TERRASSE BERCY ?
The headquarters of LA TERRASSE BERCY is located in PARIS (75012), in the department Paris.
Where to find the tax return of LA TERRASSE BERCY ?
The tax return of LA TERRASSE BERCY 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 TERRASSE BERCY operate?
LA TERRASSE BERCY 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