Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-01-03 (15 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: BEZIERS (34500), Herault
LE CEDRE DU LIBAN : revenue, balance sheet and financial ratios
LE CEDRE DU LIBAN is a French company
founded 15 years ago,
specialized in the sector Restauration de type rapide.
Based in BEZIERS (34500),
this company of category PME
shows in 2022 a revenue of 73 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE CEDRE DU LIBAN (SIREN 529828535)
Indicator
2022
2020
2019
2018
2016
2015
2014
2013
Revenue
72 975 €
65 606 €
76 920 €
68 501 €
65 966 €
58 925 €
56 164 €
59 395 €
Net income
-5 196 €
1 186 €
473 €
2 048 €
-2 266 €
4 276 €
-3 540 €
1 046 €
EBITDA
-10 918 €
-2 912 €
2 415 €
3 690 €
-3 380 €
3 016 €
-2 844 €
1 767 €
Net margin
-7.1%
1.8%
0.6%
3.0%
-3.4%
7.3%
-6.3%
1.8%
Revenue and income statement
In 2022, LE CEDRE DU LIBAN achieves revenue of 73 k€. Revenue is growing positively over 8 years (CAGR: +2.3%). Vs 2020, growth of +11% (66 k€ -> 73 k€). After deducting consumption (21 k€), gross margin stands at 52 k€, i.e. a rate of 71%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -11 k€, representing -15.0% of revenue. Warning negative scissor effect: despite revenue change (+11%), EBITDA varies by -275%, reducing margin by 10.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -5 k€ (-7.1% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
72 975 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
51 648 €
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
-10 918 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-10 919 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 196 €
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
-15.0%
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 1618%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 84%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
1617.572%
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
84.25%
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
-7.12%
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
-1.949
Solvency indicators evolution LE CEDRE DU LIBAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2018
2019
2020
2022
Debt ratio
0.0
0.0
0.0
-338.222
15.449
0.0
0.0
1617.572
Financial autonomy
0.0
0.0
0.0
141.978
9.745
0.0
0.0
84.25
Repayment capacity
0.0
0.0
0.0
-1.271
0.095
0.0
0.0
-1.949
Cash flow / Revenue
2.938%
-5.058%
8.324%
-2.848%
3.975%
1.213%
2.375%
-7.12%
Sector positioning
Debt ratio
1617.572022
2019
2020
2022
Q1: 0.0
Med: 31.96
Q3: 171.75
Average+50 pts over 3 years
In 2022, the debt ratio of LE CEDRE DU LIBAN (1617.57) 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
84.25%2022
2019
2020
2022
Q1: 2.95%
Med: 24.54%
Q3: 51.6%
Excellent+50 pts over 3 years
In 2022, the financial autonomy of LE CEDRE DU LIBAN (84.2%) 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
-1.95 years2022
2019
2020
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 2.27 years
Excellent
In 2022, the repayment capacity of LE CEDRE DU LIBAN (-1.95) 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 212.94. 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
212.944
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
-0.559
Liquidity indicators evolution LE CEDRE DU LIBAN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2018
2019
2020
2022
Liquidity ratio
45.119
11.84
99.652
120.2
200.966
270.938
184.44
212.944
Interest coverage
1.075
-0.141
0.0
-0.237
26.206
57.805
0.0
-0.559
Sector positioning
Liquidity ratio
212.942022
2019
2020
2022
Q1: 54.21
Med: 117.31
Q3: 215.21
Good
In 2022, the liquidity ratio of LE CEDRE DU LIBAN (212.94) 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
-0.56x2022
2019
2020
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.91x
Average-50 pts over 3 years
In 2022, the interest coverage of LE CEDRE DU LIBAN (-0.6x) 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. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 41 days of revenue, i.e. 8 k€ to permanently finance. Over 2013-2022, WCR increased by +298%, 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
8 272 €
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
0 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
2 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
41 j
WCR and payment terms evolution LE CEDRE DU LIBAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2018
2019
2020
2022
Operating WCR
-4 188 €
-5 512 €
-812 €
359 €
616 €
-156 €
-2 884 €
8 272 €
Inventory turnover (days)
2
3
3
6
3
3
3
2
Customer payment term (days)
0
0
0
0
0
0
0
0
Supplier payment term (days)
21
9
0
0
1
0
0
0
Positioning of LE CEDRE DU LIBAN in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 833 transactions of similar company sales
in 2022,
the value of LE CEDRE DU LIBAN is estimated at
69 787 €
(range 39 848€ - 120 614€).
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
39k€69k€120k€
69 787 €Range: 39 848€ - 120 614€
NAF 5 année 2022
Valuation method used
Revenue Multiple
72 975 €
×
0.96x
=69 788 €
Range: 39 849€ - 120 615€
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 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 de type rapide)
Compare LE CEDRE DU LIBAN with other companies in the same sector:
Frequently asked questions about LE CEDRE DU LIBAN
What is the revenue of LE CEDRE DU LIBAN ?
The revenue of LE CEDRE DU LIBAN in 2022 is 73 k€.
Is LE CEDRE DU LIBAN profitable?
LE CEDRE DU LIBAN recorded a net loss in 2022.
Where is the headquarters of LE CEDRE DU LIBAN ?
The headquarters of LE CEDRE DU LIBAN is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of LE CEDRE DU LIBAN ?
The tax return of LE CEDRE DU LIBAN 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 CEDRE DU LIBAN operate?
LE CEDRE DU LIBAN 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