Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-04-15 (13 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: VERSAILLES (78000), Yvelines
MONUMENT CAFE VERSAILLES : revenue, balance sheet and financial ratios
MONUMENT CAFE VERSAILLES is a French company
founded 13 years ago,
specialized in the sector Restauration traditionnelle.
Based in VERSAILLES (78000),
this company of category PME
shows in 2023 a revenue of 249 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MONUMENT CAFE VERSAILLES (SIREN 792517096)
Indicator
2023
2021
2020
2019
2018
2017
2016
Revenue
248 981 €
117 445 €
N/C
236 753 €
235 960 €
216 757 €
218 951 €
Net income
-28 860 €
18 011 €
-12 144 €
-12 510 €
-27 705 €
-20 534 €
-11 241 €
EBITDA
19 848 €
52 564 €
N/C
12 033 €
32 324 €
-3 009 €
15 033 €
Net margin
-11.6%
15.3%
N/C
-5.3%
-11.7%
-9.5%
-5.1%
Revenue and income statement
In 2023, MONUMENT CAFE VERSAILLES achieves revenue of 249 k€. Revenue is growing positively over 7 years (CAGR: +1.9%). Vs 2021, growth of +112% (117 k€ -> 249 k€). After deducting consumption (70 k€), gross margin stands at 179 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 20 k€, representing 8.0% of revenue. Warning negative scissor effect: despite revenue change (+112%), EBITDA varies by -62%, reducing margin by 36.8 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -29 k€ (-11.6% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
248 981 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
178 515 €
EBITDA (2023)
?
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
19 848 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-21 060 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-28 860 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
8.0%
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 -59%. 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 -817%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-59.029%
Financial autonomy (2023)
?
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
-817.05%
Cash flow / Revenue (2023)
?
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
-8.659%
Repayment capacity (2023)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
Debt ratio
-125.274
-135.288
-105.232
-79.821
-78.552
-82.657
-59.029
Financial autonomy
-119.418
-144.342
-185.78
-281.802
-281.986
-324.127
-817.05
Repayment capacity
-15.367
-7.913
26.92
-42.531
None
6.043
-7.579
Cash flow / Revenue
-5.43%
-13.28%
3.275%
-1.666%
None%
15.806%
-8.659%
Sector positioning
Debt ratio
-59.032023
2020
2021
2023
Q1: 0.2
Med: 35.0
Q3: 128.41
Excellent
In 2023, the debt ratio of MONUMENT CAFE VERSAILLES (-59.03) 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
-817.05%2023
2020
2021
2023
Q1: 5.35%
Med: 29.08%
Q3: 53.84%
Watch
In 2023, the financial autonomy of MONUMENT CAFE VERSAILLES (-817.0%) 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
-7.58 years2023
2021
2023
Q1: 0.0 years
Med: 0.57 years
Q3: 3.01 years
Excellent-50 pts over 2 years
In 2023, the repayment capacity of MONUMENT CAFE VERSAILLES (-7.58) 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 22.89. 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 53.4x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
22.892
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
50.016
79.03
73.344
35.78
42.955
47.965
22.892
Interest coverage
29.974
-146.162
10.822
25.63
None
4.235
53.431
Sector positioning
Liquidity ratio
22.892023
2020
2021
2023
Q1: 66.83
Med: 137.52
Q3: 259.63
Average
In 2023, the liquidity ratio of MONUMENT CAFE VERSAILLES (22.89) 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
53.43x2023
2021
2023
Q1: 0.0x
Med: 0.54x
Q3: 4.44x
Excellent
In 2023, the interest coverage of MONUMENT CAFE VERSAILLES (53.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 314 days. Excellent situation: suppliers finance 314 days of the operating cycle (retail model). Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-20 days): operations structurally generate cash. Notable WCR improvement over the period (-267%), freeing up cash.
Operating WCR (2023)
?
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
-13 572 €
Customer credit (2023)
?
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 (2023)
?
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
314 j
Inventory turnover (2023)
?
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 (2023)
?
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
-20 j
WCR and payment terms evolution MONUMENT CAFE VERSAILLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
Operating WCR
8 134 €
9 141 €
-10 172 €
-15 074 €
0 €
-14 789 €
-13 572 €
Inventory turnover (days)
3
4
4
5
0
10
2
Customer payment term (days)
17
6
8
3
0
7
0
Supplier payment term (days)
165
98
158
226
0
312
314
Positioning of MONUMENT CAFE VERSAILLES in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of MONUMENT CAFE VERSAILLES is estimated at
139 382 €
(range 78 135€ - 249 734€).
With an EBITDA of 19 848€, the sector multiple of 6.3x is applied.
The price/revenue ratio is 0.66x
(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 value2023
689 transactions
78k€139k€249k€
139 382 €Range: 78 135€ - 249 734€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
19 848 €×6.3x
Estimation124 877 €
67 334€ - 260 303€
Revenue Multiple30%
248 981 €×0.66x
Estimation163 558 €
96 138€ - 232 119€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 689 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 MONUMENT CAFE VERSAILLES with other companies in the same sector:
Frequently asked questions about MONUMENT CAFE VERSAILLES
What is the revenue of MONUMENT CAFE VERSAILLES ?
The revenue of MONUMENT CAFE VERSAILLES in 2023 is 249 k€.
Is MONUMENT CAFE VERSAILLES profitable?
MONUMENT CAFE VERSAILLES recorded a net loss in 2023.
Where is the headquarters of MONUMENT CAFE VERSAILLES ?
The headquarters of MONUMENT CAFE VERSAILLES is located in VERSAILLES (78000), in the department Yvelines.
Where to find the tax return of MONUMENT CAFE VERSAILLES ?
The tax return of MONUMENT CAFE VERSAILLES 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 MONUMENT CAFE VERSAILLES operate?
MONUMENT CAFE VERSAILLES 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