Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1987-06-15 (38 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75012), Paris
LE SQUARE TROUSSEAU : revenue, balance sheet and financial ratios
LE SQUARE TROUSSEAU is a French company
founded 38 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75012),
this company of category PME
shows in 2024 a revenue of 4.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE SQUARE TROUSSEAU (SIREN 341821858)
Indicator
2024
2020
2019
2018
2017
2016
Revenue
4 094 059 €
1 770 866 €
3 490 879 €
3 521 411 €
3 400 387 €
3 254 065 €
Net income
276 346 €
186 173 €
271 884 €
266 284 €
263 054 €
293 034 €
EBITDA
331 020 €
17 002 €
365 654 €
343 837 €
372 959 €
420 568 €
Net margin
6.7%
10.5%
7.8%
7.6%
7.7%
9.0%
Revenue and income statement
In 2024, LE SQUARE TROUSSEAU achieves revenue of 4.1 M€. Revenue is growing positively over 6 years (CAGR: +2.9%). Vs 2020, growth of +131% (1.8 M€ -> 4.1 M€). After deducting consumption (1.1 M€), gross margin stands at 3.0 M€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 331 k€, representing 8.1% of revenue. Positive scissor effect: EBITDA margin improves by +7.1 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 276 k€, i.e. 6.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 094 059 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 950 079 €
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
331 020 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
344 187 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
276 346 €
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
8.1%
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 62%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
62.13%
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
28.982%
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
6.389%
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
0.761
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
2024
Debt ratio
8.75
0.144
0.099
0.074
36.84
62.13
Financial autonomy
41.504
60.454
64.363
66.491
58.862
28.982
Repayment capacity
0.107
0.004
0.003
0.003
-10.83
0.761
Cash flow / Revenue
9.406%
7.319%
7.676%
9.762%
-2.619%
6.389%
Sector positioning
Debt ratio
62.132024
2019
2020
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average+35 pts over 3 years
In 2024, the debt ratio of LE SQUARE TROUSSEAU (62.13) 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
28.98%2024
2019
2020
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Average-26 pts over 3 years
In 2024, the financial autonomy of LE SQUARE TROUSSEAU (29.0%) 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
0.76 years2024
2019
2020
2024
Q1: 0.0 years
Med: 0.55 years
Q3: 2.88 years
Average+27 pts over 3 years
In 2024, the repayment capacity of LE SQUARE TROUSSEAU (0.76) 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 115.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.5x. Danger: operating income does not cover interest charges, unsustainable situation.
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
115.223
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
0.524
Liquidity indicators evolution LE SQUARE TROUSSEAU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2024
Liquidity ratio
102.927
163.909
205.526
263.131
496.704
115.223
Interest coverage
0.0
0.0
0.0
0.0
9.805
0.524
Sector positioning
Liquidity ratio
115.222024
2019
2020
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Average-31 pts over 3 years
In 2024, the liquidity ratio of LE SQUARE TROUSSEAU (115.22) 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
0.52x2024
2019
2020
2024
Q1: 0.0x
Med: 0.65x
Q3: 5.46x
Average+20 pts over 3 years
In 2024, the interest coverage of LE SQUARE TROUSSEAU (0.5x) 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: 61 days. Excellent situation: suppliers finance 61 days of the operating cycle (retail model). Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 12 days of revenue, i.e. 137 k€ to permanently finance. Over 2016-2024, WCR increased by +288%, requiring additional financing.
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
136 905 €
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
61 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
4 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
12 j
WCR and payment terms evolution LE SQUARE TROUSSEAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2024
Operating WCR
-72 631 €
330 212 €
419 154 €
978 284 €
1 124 163 €
136 905 €
Inventory turnover (days)
3
3
3
3
5
4
Customer payment term (days)
0
0
1
1
1
0
Supplier payment term (days)
61
40
54
58
43
61
Positioning of LE SQUARE TROUSSEAU in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of LE SQUARE TROUSSEAU is estimated at
1 977 622 €
(range 1 038 496€ - 3 657 526€).
With an EBITDA of 331 020€, the sector multiple of 5.4x is applied.
The price/revenue ratio is 0.57x
(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
698 transactions
1038k€1977k€3657k€
1 977 622 €Range: 1 038 496€ - 3 657 526€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
331 020 €×5.4x
Estimation1 786 789 €
880 221€ - 3 513 412€
Revenue Multiple30%
4 094 059 €×0.57x
Estimation2 332 933 €
1 355 243€ - 3 435 027€
Net Income Multiple20%
276 346 €×7.0x
Estimation1 921 739 €
959 067€ - 4 351 563€
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 LE SQUARE TROUSSEAU with other companies in the same sector:
Frequently asked questions about LE SQUARE TROUSSEAU
What is the revenue of LE SQUARE TROUSSEAU ?
The revenue of LE SQUARE TROUSSEAU in 2024 is 4.1 M€.
Is LE SQUARE TROUSSEAU profitable?
Yes, LE SQUARE TROUSSEAU generated a net profit of 276 k€ in 2024.
Where is the headquarters of LE SQUARE TROUSSEAU ?
The headquarters of LE SQUARE TROUSSEAU is located in PARIS (75012), in the department Paris.
Where to find the tax return of LE SQUARE TROUSSEAU ?
The tax return of LE SQUARE TROUSSEAU 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 SQUARE TROUSSEAU operate?
LE SQUARE TROUSSEAU 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