Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-01-01 (21 years)Status: ActiveBusiness sector: Réparation d'équipements électriquesLocation: PARIS (75013), Paris
OFFICE CAFFE : revenue, balance sheet and financial ratios
OFFICE CAFFE is a French company
founded 21 years ago,
specialized in the sector Réparation d'équipements électriques.
Based in PARIS (75013),
this company of category PME
shows in 2017 a revenue of 584 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OFFICE CAFFE (SIREN 480775410)
Indicator
2018
2017
2016
2015
Revenue
N/C
583 601 €
N/C
555 210 €
Net income
22 032 €
14 530 €
5 570 €
25 070 €
EBITDA
N/C
25 241 €
N/C
32 536 €
Net margin
N/C
2.5%
N/C
4.5%
Revenue and income statement
In 2018, OFFICE CAFFE generates positive net income of 22 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2018: 25 k€ -> 22 k€.
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
22 032 €
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 222%. 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 26%. The balance between equity and debt is satisfactory.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
222.279%
Financial autonomy (2018)
?
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
25.813%
Asset age ratio (2018)
?
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
2015
2016
2017
2018
Debt ratio
156.583
172.504
97.214
222.279
Financial autonomy
28.21
24.965
34.715
25.813
Repayment capacity
4.885
None
4.747
None
Cash flow / Revenue
5.508%
None%
4.053%
None%
Sector positioning
Debt ratio
222.282018
2016
2017
2018
Q1: 0.65
Med: 10.33
Q3: 37.16
Watch
In 2018, the debt ratio of OFFICE CAFFE (222.28) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
25.81%2018
2016
2017
2018
Q1: 21.27%
Med: 41.89%
Q3: 58.57%
Average
In 2018, the financial autonomy of OFFICE CAFFE (25.8%) 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
4.75 years2017
2017
Q1: 0.0 years
Med: 0.2 years
Q3: 1.2 years
Watch
In 2017, the repayment capacity of OFFICE CAFFE (4.75) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 447.49. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
447.486
Liquidity indicators evolution OFFICE CAFFE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
Liquidity ratio
260.286
241.41
188.672
447.486
Interest coverage
0.98
None
0.983
None
Sector positioning
Liquidity ratio
447.492018
2016
2017
2018
Q1: 150.54
Med: 205.86
Q3: 279.56
Excellent+11 pts over 3 years
In 2018, the liquidity ratio of OFFICE CAFFE (447.49) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.98x2017
2017
Q1: 0.0x
Med: 0.35x
Q3: 2.5x
Good
In 2017, the interest coverage of OFFICE CAFFE (1.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 168 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 245 days. Excellent situation: suppliers finance 77 days of the operating cycle (retail model).
Operating WCR (2018)
?
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
0 €
Customer credit (2018)
?
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
168 j
Supplier credit (2018)
?
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
245 j
Inventory turnover (2018)
?
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 and payment terms evolution OFFICE CAFFE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Operating WCR
41 247 €
0 €
81 500 €
0 €
Inventory turnover (days)
36
0
40
0
Customer payment term (days)
32
174
36
168
Supplier payment term (days)
11
524
59
245
Positioning of OFFICE CAFFE in its sector
Comparison with sector Réparation d'équipements électriques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (32 transactions).
This range of 18 740€ to 103 031€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2018
Indicative
18k€27k€103k€
27 766 €Range: 18 740€ - 103 031€
NAF 4 année 2018
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 32 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 (Réparation d'équipements électriques)
Compare OFFICE CAFFE with other companies in the same sector:
Yes, OFFICE CAFFE generated a net profit of 22 k€ in 2018.
Where is the headquarters of OFFICE CAFFE ?
The headquarters of OFFICE CAFFE is located in PARIS (75013), in the department Paris.
Where to find the tax return of OFFICE CAFFE ?
The tax return of OFFICE CAFFE 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 OFFICE CAFFE operate?
OFFICE CAFFE operates in the sector Réparation d'équipements électriques (NAF code 33.14Z). 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