Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-01-01 (14 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: PAMIERS (09100), Ariege
LE CABARET DE L'EUROPE : revenue, balance sheet and financial ratios
LE CABARET DE L'EUROPE is a French company
founded 14 years ago,
specialized in the sector Restauration de type rapide.
Based in PAMIERS (09100),
this company of category PME
shows in 2016 a revenue of 104 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE CABARET DE L'EUROPE (SIREN 532443587)
Indicator
2016
2015
2014
2013
Revenue
103 928 €
98 701 €
118 221 €
64 246 €
Net income
-59 298 €
-32 067 €
27 598 €
-16 866 €
EBITDA
-28 453 €
-11 617 €
21 508 €
-7 811 €
Net margin
-57.1%
-32.5%
23.3%
-26.3%
Revenue and income statement
In 2016, LE CABARET DE L'EUROPE achieves revenue of 104 k€. Over the period 2013-2016, the company shows strong growth with a CAGR (compound annual growth rate) of +17.4%. Vs 2015: +5%. After deducting consumption (29 k€), gross margin stands at 75 k€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -28 k€, representing -27.4% of revenue. Warning negative scissor effect: despite revenue change (+5%), EBITDA varies by -145%, reducing margin by 15.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -59 k€ (-57.1% of revenue), which will impact equity.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
103 928 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
75 150 €
EBITDA (2016)
?
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
-28 453 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-45 031 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-59 298 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-27.4%
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 -37%. 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 54%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-37.134%
Financial autonomy (2016)
?
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
54.16%
Cash flow / Revenue (2016)
?
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
-38.706%
Repayment capacity (2016)
?
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
-0.591
Asset age ratio (2016)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LE CABARET DE L'EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
Debt ratio
-98.662
-85.222
-42.686
-37.134
Financial autonomy
60.47
31.29
26.017
54.16
Repayment capacity
71.617
0.995
-2.146
-0.591
Cash flow / Revenue
0.954%
31.039%
-13.606%
-38.706%
Sector positioning
Debt ratio
-37.132016
2014
2015
2016
Q1: 0.0
Med: 29.18
Q3: 195.78
Excellent
In 2016, the debt ratio of LE CABARET DE L'EUROPE (-37.13) 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
54.16%2016
2014
2015
2016
Q1: 4.22%
Med: 28.43%
Q3: 58.01%
Good+17 pts over 3 years
In 2016, the financial autonomy of LE CABARET DE L'EUROPE (54.2%) 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
-0.59 years2016
2014
2015
2016
Q1: 0.0 years
Med: 0.09 years
Q3: 2.19 years
Excellent-39 pts over 3 years
In 2016, the repayment capacity of LE CABARET DE L'EUROPE (-0.59) 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 26.81. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2016)
?
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
26.812
Interest coverage (2016)
?
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
-3.353
Liquidity indicators evolution LE CABARET DE L'EUROPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
Liquidity ratio
31.161
43.206
39.361
26.812
Interest coverage
-25.067
7.128
-11.647
-3.353
Sector positioning
Liquidity ratio
26.812016
2014
2015
2016
Q1: 34.26
Med: 81.42
Q3: 152.94
Average-14 pts over 3 years
In 2016, the liquidity ratio of LE CABARET DE L'EUROPE (26.81) 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
-3.35x2016
2014
2015
2016
Q1: 0.0x
Med: 0.27x
Q3: 5.72x
Average-50 pts over 3 years
In 2016, the interest coverage of LE CABARET DE L'EUROPE (-3.4x) 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. Average customer payment term: 93 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 628 days. Excellent situation: suppliers finance 535 days of the operating cycle (retail model). WCR is negative (-522 days): operations structurally generate cash. Notable WCR improvement over the period (-43%), freeing up cash.
Operating WCR (2016)
?
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
-150 582 €
Customer credit (2016)
?
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
93 j
Supplier credit (2016)
?
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
628 j
Inventory turnover (2016)
?
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 in days of revenue (2016)
?
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
-522 j
WCR and payment terms evolution LE CABARET DE L'EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
Operating WCR
-105 006 €
-94 826 €
-108 503 €
-150 582 €
Inventory turnover (days)
3
3
45
0
Customer payment term (days)
86
47
99
93
Supplier payment term (days)
495
396
422
628
Positioning of LE CABARET DE L'EUROPE in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (24 transactions).
This range of 30 191€ to 121 604€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2016
Indicative
30k€75k€121k€
75 111 €Range: 30 191€ - 121 604€
NAF 5 année 2016
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 24 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 de type rapide)
Compare LE CABARET DE L'EUROPE with other companies in the same sector:
Frequently asked questions about LE CABARET DE L'EUROPE
What is the revenue of LE CABARET DE L'EUROPE ?
The revenue of LE CABARET DE L'EUROPE in 2016 is 104 k€.
Is LE CABARET DE L'EUROPE profitable?
LE CABARET DE L'EUROPE recorded a net loss in 2016.
Where is the headquarters of LE CABARET DE L'EUROPE ?
The headquarters of LE CABARET DE L'EUROPE is located in PAMIERS (09100), in the department Ariege.
Where to find the tax return of LE CABARET DE L'EUROPE ?
The tax return of LE CABARET DE L'EUROPE 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 CABARET DE L'EUROPE operate?
LE CABARET DE L'EUROPE operates in the sector Restauration de type rapide (NAF code 56.10C). 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