Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-06-15 (31 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: SAISSAC (11310), Aude
SARL LE CABAS D'OC : revenue, balance sheet and financial ratios
SARL LE CABAS D'OC is a French company
founded 31 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in SAISSAC (11310),
this company of category PME
shows in 2022 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL LE CABAS D'OC (SIREN 395328628)
Indicator
2025
2023
2022
2021
2019
2018
2017
Revenue
N/C
N/C
1 479 244 €
628 454 €
631 583 €
608 582 €
636 161 €
Net income
28 504 €
-9 565 €
8 567 €
8 822 €
7 449 €
7 649 €
1 903 €
EBITDA
N/C
N/C
12 541 €
30 744 €
7 884 €
15 123 €
3 234 €
Net margin
N/C
N/C
0.6%
1.4%
1.2%
1.3%
0.3%
Revenue and income statement
In 2025, SARL LE CABAS D'OC generates positive net income of 29 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 2 k€ -> 29 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 504 €
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 195%. 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 22%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
195.068%
Financial autonomy (2025)
?
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
22.406%
Asset age ratio (2025)
?
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
2017
2018
2019
2021
2022
2023
2025
Debt ratio
56.724
48.404
24.143
29.332
261.739
247.537
195.068
Financial autonomy
42.587
45.878
49.518
47.875
18.271
20.37
22.406
Repayment capacity
27.94
2.232
2.211
2.176
7.559
None
None
Cash flow / Revenue
0.216%
2.106%
1.609%
2.257%
2.788%
None%
None%
Sector positioning
Debt ratio
195.072025
2022
2023
2025
Q1: 1.03
Med: 34.73
Q3: 124.07
Watch
In 2025, the debt ratio of SARL LE CABAS D'OC (195.07) 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
22.41%2025
2022
2023
2025
Q1: 8.41%
Med: 31.68%
Q3: 54.26%
Average
In 2025, the financial autonomy of SARL LE CABAS D'OC (22.4%) 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
7.56 years2022
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 2.13 years
Watch
In 2022, the repayment capacity of SARL LE CABAS D'OC (7.56) 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 150.34. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
150.34
Liquidity indicators evolution SARL LE CABAS D'OC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2021
2022
2023
2025
Liquidity ratio
214.08
209.146
228.521
185.143
154.576
167.198
150.34
Interest coverage
3.618
8.18
9.868
0.12
8.58
None
None
Sector positioning
Liquidity ratio
150.342025
2022
2023
2025
Q1: 114.78
Med: 171.75
Q3: 286.41
Average-14 pts over 3 years
In 2025, the liquidity ratio of SARL LE CABAS D'OC (150.34) 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
8.58x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.28x
Excellent
In 2022, the interest coverage of SARL LE CABAS D'OC (8.6x) 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.
Operating WCR (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 SARL LE CABAS D'OC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2022
2023
2025
Operating WCR
122 124 €
131 338 €
139 258 €
144 764 €
261 486 €
0 €
0 €
Inventory turnover (days)
65
73
71
65
59
0
0
Customer payment term (days)
0
0
1
0
0
0
0
Supplier payment term (days)
25
27
36
51
49
0
0
Positioning of SARL LE CABAS D'OC in its sector
Comparison with sector Commerce d'alimentation générale
Valuation estimate
Based on 270 transactions of similar company sales
in 2025,
the value of SARL LE CABAS D'OC is estimated at
179 518 €
(range 72 569€ - 431 878€).
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 value2025
270 transactions
72k€179k€431k€
179 518 €Range: 72 569€ - 431 878€
NAF 5 année 2025
Valuation method used
Net Income Multiple
28 504 €
×
6.3x
=179 519 €
Range: 72 570€ - 431 879€
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 270 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 (Commerce d'alimentation générale)
Compare SARL LE CABAS D'OC with other companies in the same sector:
Frequently asked questions about SARL LE CABAS D'OC
What is the revenue of SARL LE CABAS D'OC ?
The revenue of SARL LE CABAS D'OC in 2022 is 1.5 M€.
Is SARL LE CABAS D'OC profitable?
Yes, SARL LE CABAS D'OC generated a net profit of 29 k€ in 2025.
Where is the headquarters of SARL LE CABAS D'OC ?
The headquarters of SARL LE CABAS D'OC is located in SAISSAC (11310), in the department Aude.
Where to find the tax return of SARL LE CABAS D'OC ?
The tax return of SARL LE CABAS D'OC 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 SARL LE CABAS D'OC operate?
SARL LE CABAS D'OC operates in the sector Commerce d'alimentation générale (NAF code 47.11B). 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