Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2013-10-16 (12 years)Status: ActiveBusiness sector: Débits de boissonsLocation: PARIS (75001), Paris
LE BAR DU CAVEAU : revenue, balance sheet and financial ratios
LE BAR DU CAVEAU is a French company
founded 12 years ago,
specialized in the sector Débits de boissons.
Based in PARIS (75001),
this company of category ETI
shows in 2024 a revenue of 41 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE BAR DU CAVEAU (SIREN 798013157)
Indicator
2024
2023
2022
2022
2021
2020
2019
2018
2017
2016
Revenue
40 672 €
54 340 €
200 763 €
37 453 €
89 846 €
101 268 €
201 402 €
221 889 €
238 999 €
217 124 €
Net income
-35 151 €
-69 893 €
0 €
-11 319 €
-9 799 €
-68 150 €
-63 631 €
-54 113 €
-44 275 €
-57 247 €
EBITDA
-38 805 €
-60 726 €
-46 753 €
-9 298 €
6 368 €
-48 096 €
-40 401 €
-27 091 €
-13 282 €
-29 089 €
Net margin
-86.4%
-128.6%
0.0%
-30.2%
-10.9%
-67.3%
-31.6%
-24.4%
-18.5%
-26.4%
Revenue and income statement
In 2024, LE BAR DU CAVEAU achieves revenue of 41 k€. Revenue is declining over the period 2016-2024 (CAGR: -18.9%). Significant drop of -25% vs 2023. After deducting consumption (-864 €), gross margin stands at 42 k€, i.e. a rate of 102%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -39 k€, representing -95.4% of revenue. Positive scissor effect: EBITDA margin improves by +16.3 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -35 k€ (-86.4% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
40 672 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
41 536 €
EBITDA (2024)
?
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
-38 805 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-31 607 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-35 151 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-95.4%
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 -29%. 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 -139%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-28.828%
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
-139.175%
Cash flow / Revenue (2024)
?
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
-108.532%
Repayment capacity (2024)
?
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
-3.094
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
2022
2023
2024
Debt ratio
-436.368
-330.724
-249.057
-221.087
-192.443
-190.715
-177.781
-175.553
-167.105
-28.828
Financial autonomy
-26.707
-38.666
-59.196
-74.005
-101.936
-99.493
-118.378
-121.285
-142.102
-139.175
Repayment capacity
-14.832
-27.883
-16.298
-13.147
-12.118
-1094.077
-70.584
81.591
-11.352
-3.094
Cash flow / Revenue
-15.876%
-7.922%
-14.742%
-23.332%
-44.058%
-0.412%
-24.796%
3.778%
-118.82%
-108.532%
Sector positioning
Debt ratio
-28.832024
2022
2023
2024
Q1: 0.27
Med: 29.23
Q3: 134.09
Excellent
In 2024, the debt ratio of LE BAR DU CAVEAU (-28.83) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-139.18%2024
2022
2023
2024
Q1: 4.25%
Med: 26.5%
Q3: 55.03%
Watch
In 2024, the financial autonomy of LE BAR DU CAVEAU (-139.2%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-3.09 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.54 years
Q3: 3.22 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of LE BAR DU CAVEAU (-3.09) 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 6.32. 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
6.324
Interest coverage (2024)
?
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
-9.133
Liquidity indicators evolution LE BAR DU CAVEAU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2022
2023
2024
Liquidity ratio
123.983
139.013
75.244
162.851
214.08
173.29
109.212
20.599
78.656
6.324
Interest coverage
-18.942
-44.383
-22.598
-15.938
-13.914
109.736
0.0
-14.408
-0.715
-9.133
Sector positioning
Liquidity ratio
6.322024
2022
2023
2024
Q1: 61.08
Med: 130.54
Q3: 284.18
Watch-7 pts over 3 years
In 2024, the liquidity ratio of LE BAR DU CAVEAU (6.32) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-9.13x2024
2022
2023
2024
Q1: 0.0x
Med: 0.47x
Q3: 5.33x
Watch
In 2024, the interest coverage of LE BAR DU CAVEAU (-9.1x) 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: 107 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 145 days. Excellent situation: suppliers finance 38 days of the operating cycle (retail model). Inventory turnover is 33 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-5413 days): operations structurally generate cash. Notable WCR improvement over the period (-82986%), freeing up cash.
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
-611 552 €
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
107 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
145 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
33 j
WCR in days of revenue (2024)
?
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
-5413 j
WCR and payment terms evolution LE BAR DU CAVEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2022
2023
2024
Operating WCR
-736 €
5 698 €
17 469 €
17 995 €
32 852 €
3 119 €
-2 471 €
-7 286 €
8 112 €
-611 552 €
Inventory turnover (days)
3
2
3
6
9
15
30
6
0
33
Customer payment term (days)
1
1
0
0
0
0
0
0
0
107
Supplier payment term (days)
64
55
76
74
48
81
223
29
50
145
Positioning of LE BAR DU CAVEAU in its sector
Comparison with sector Débits de boissons
Valuation estimate
Based on 156 transactions of similar company sales
in 2024,
the value of LE BAR DU CAVEAU is estimated at
34 083 €
(range 23 799€ - 51 290€).
The price/revenue ratio is 0.84x
(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 value2024
156 transactions
23k€34k€51k€
34 083 €Range: 23 799€ - 51 290€
NAF 5 année 2024
Valuation method used
Revenue Multiple
40 672 €
×
0.84x
=34 083 €
Range: 23 799€ - 51 291€
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 156 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 (Débits de boissons)
Compare LE BAR DU CAVEAU with other companies in the same sector:
The headquarters of LE BAR DU CAVEAU is located in PARIS (75001), in the department Paris.
Where to find the tax return of LE BAR DU CAVEAU ?
The tax return of LE BAR DU CAVEAU 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 LE BAR DU CAVEAU operate?
LE BAR DU CAVEAU operates in the sector Débits de boissons (NAF code 56.30Z). 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