Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-01-17 (13 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: SEYSSINS (38180), Isere
LE CAFE DU CENTRE : revenue, balance sheet and financial ratios
LE CAFE DU CENTRE is a French company
founded 13 years ago,
specialized in the sector Restauration traditionnelle.
Based in SEYSSINS (38180),
this company of category PME
shows in 2022 a revenue of 222 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE CAFE DU CENTRE (SIREN 790610273)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
221 763 €
169 044 €
162 436 €
262 190 €
254 448 €
252 346 €
246 404 €
Net income
400 €
35 362 €
8 240 €
31 441 €
41 815 €
30 149 €
25 890 €
EBITDA
-5 677 €
35 401 €
8 074 €
39 059 €
49 210 €
39 166 €
35 639 €
Net margin
0.2%
20.9%
5.1%
12.0%
16.4%
11.9%
10.5%
Revenue and income statement
In 2022, LE CAFE DU CENTRE achieves revenue of 222 k€. Activity remains stable over the period (CAGR: -1.7%). Vs 2021, growth of +31% (169 k€ -> 222 k€). After deducting consumption (68 k€), gross margin stands at 154 k€, i.e. a rate of 69%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -6 k€, representing -2.6% of revenue. Warning negative scissor effect: despite revenue change (+31%), EBITDA varies by -116%, reducing margin by 23.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 400 €, i.e. 0.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
221 763 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
153 590 €
EBITDA (2022)
?
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
-5 677 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
835 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
400 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.4%
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 18%. 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
17.859%
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
13.994%
Cash flow / Revenue (2022)
?
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
1.852%
Repayment capacity (2022)
?
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
0.014
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
2021
2022
Debt ratio
199.043
130.828
71.416
39.816
38.415
30.993
17.859
Financial autonomy
59.928
51.336
38.108
25.42
24.981
21.246
13.994
Repayment capacity
3.359
2.026
0.856
0.089
0.006
0.002
0.014
Cash flow / Revenue
12.956%
14.379%
17.815%
13.167%
6.526%
22.776%
1.852%
Sector positioning
Debt ratio
17.862022
2020
2021
2022
Q1: 0.42
Med: 45.67
Q3: 157.58
Good-6 pts over 3 years
In 2022, the debt ratio of LE CAFE DU CENTRE (17.86) 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
13.99%2022
2020
2021
2022
Q1: 7.88%
Med: 31.38%
Q3: 55.22%
Average-12 pts over 3 years
In 2022, the financial autonomy of LE CAFE DU CENTRE (14.0%) 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
0.01 years2022
2020
2021
2022
Q1: -0.57 years
Med: 0.5 years
Q3: 3.45 years
Good-10 pts over 3 years
In 2022, the repayment capacity of LE CAFE DU CENTRE (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 70.93. 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
70.927
Interest coverage (2022)
?
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
-1.11
Liquidity indicators evolution LE CAFE DU CENTRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
47.317
41.211
47.745
47.121
52.878
80.338
70.927
Interest coverage
10.345
6.914
3.457
1.912
1.647
0.093
-1.11
Sector positioning
Liquidity ratio
70.932022
2020
2021
2022
Q1: 69.17
Med: 146.22
Q3: 272.06
Average
In 2022, the liquidity ratio of LE CAFE DU CENTRE (70.93) 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
-1.11x2022
2020
2021
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Average-39 pts over 3 years
In 2022, the interest coverage of LE CAFE DU CENTRE (-1.1x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-86 days): operations structurally generate cash. Over 2016-2022, WCR increased by +38%, requiring additional financing.
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
-53 208 €
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
17 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
4 j
WCR in days of revenue (2022)
?
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
-86 j
WCR and payment terms evolution LE CAFE DU CENTRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-86 022 €
-90 590 €
-87 820 €
-94 302 €
-91 793 €
-98 155 €
-53 208 €
Inventory turnover (days)
3
3
3
3
3
4
4
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
28
25
26
26
44
24
17
Positioning of LE CAFE DU CENTRE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 833 transactions of similar company sales
in 2022,
the value of LE CAFE DU CENTRE is estimated at
127 952 €
(range 73 024€ - 221 295€).
The price/revenue ratio is 0.96x
(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 value2022
833 transactions
73k€127k€221k€
127 952 €Range: 73 024€ - 221 295€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
221 763 €×0.96x
Estimation212 077 €
121 096€ - 366 535€
Net Income Multiple20%
400 €×4.4x
Estimation1 765 €
918€ - 3 436€
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 LE CAFE DU CENTRE with other companies in the same sector:
Frequently asked questions about LE CAFE DU CENTRE
What is the revenue of LE CAFE DU CENTRE ?
The revenue of LE CAFE DU CENTRE in 2022 is 222 k€.
Is LE CAFE DU CENTRE profitable?
Yes, LE CAFE DU CENTRE generated a net profit of 400€ in 2022.
Where is the headquarters of LE CAFE DU CENTRE ?
The headquarters of LE CAFE DU CENTRE is located in SEYSSINS (38180), in the department Isere.
Where to find the tax return of LE CAFE DU CENTRE ?
The tax return of LE CAFE DU CENTRE 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 CAFE DU CENTRE operate?
LE CAFE DU CENTRE 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