Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-01-28 (17 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: TOULOUSE (31000), Haute-Garonne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL LES CINQ SAISONS : revenue, balance sheet and financial ratios
SARL LES CINQ SAISONS is a French company
founded 17 years ago,
specialized in the sector Restauration traditionnelle.
Based in TOULOUSE (31000),
this company of category PME
shows in 2016 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL LES CINQ SAISONS (SIREN 510225782)
Indicator
2019
2017
2016
Revenue
N/C
N/C
1 262 693 €
Net income
36 622 €
64 172 €
40 002 €
EBITDA
N/C
N/C
68 710 €
Net margin
N/C
N/C
3.2%
Revenue and income statement
In 2019, SARL LES CINQ SAISONS generates positive net income of 37 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2019: 40 k€ -> 37 k€.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 622 €
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 437%. 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 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
437.193%
Financial autonomy (2019)
?
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
14.853%
Asset age ratio (2019)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SARL LES CINQ SAISONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
Debt ratio
62.282
659.313
437.193
Financial autonomy
50.511
10.753
14.853
Repayment capacity
4.238
None
None
Cash flow / Revenue
4.265%
None%
None%
Sector positioning
Debt ratio
437.192019
2016
2017
2019
Q1: 0.59
Med: 37.02
Q3: 162.42
Average+21 pts over 3 years
In 2019, the debt ratio of SARL LES CINQ SAISONS (437.19) 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
14.85%2019
2016
2017
2019
Q1: 8.63%
Med: 33.57%
Q3: 59.59%
Average-37 pts over 3 years
In 2019, the financial autonomy of SARL LES CINQ SAISONS (14.8%) 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
4.24 years2016
2016
Q1: 0.0 years
Med: 0.65 years
Q3: 3.3 years
Average
In 2016, the repayment capacity of SARL LES CINQ SAISONS (4.24) 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 77.28. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
77.276
Liquidity indicators evolution SARL LES CINQ SAISONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
Liquidity ratio
97.17
96.558
77.276
Interest coverage
8.254
None
None
Sector positioning
Liquidity ratio
77.282019
2016
2017
2019
Q1: 47.44
Med: 99.7
Q3: 189.09
Average-15 pts over 3 years
In 2019, the liquidity ratio of SARL LES CINQ SAISONS (77.28) 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
8.25x2016
2016
Q1: 0.0x
Med: 1.65x
Q3: 8.96x
Good
In 2016, the interest coverage of SARL LES CINQ SAISONS (8.2x) 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.
Operating WCR (2019)
?
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 (2019)
?
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 (2019)
?
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 (2019)
?
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 LES CINQ SAISONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
Operating WCR
-4 571 €
0 €
0 €
Inventory turnover (days)
7
0
0
Customer payment term (days)
1
0
0
Supplier payment term (days)
33
0
0
Positioning of SARL LES CINQ SAISONS in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 1033 transactions of similar company sales
in 2019,
the value of SARL LES CINQ SAISONS is estimated at
341 321 €
(range 175 853€ - 650 479€).
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 value2019
1033 transactions
175k€341k€650k€
341 321 €Range: 175 853€ - 650 479€
NAF 5 année 2019
Valuation method used
Net Income Multiple
36 622 €
×
9.3x
=341 322 €
Range: 175 853€ - 650 480€
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 1033 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 SARL LES CINQ SAISONS with other companies in the same sector:
Frequently asked questions about SARL LES CINQ SAISONS
What is the revenue of SARL LES CINQ SAISONS ?
The revenue of SARL LES CINQ SAISONS in 2016 is 1.3 M€.
Is SARL LES CINQ SAISONS profitable?
Yes, SARL LES CINQ SAISONS generated a net profit of 37 k€ in 2019.
Where is the headquarters of SARL LES CINQ SAISONS ?
The headquarters of SARL LES CINQ SAISONS is located in TOULOUSE (31000), in the department Haute-Garonne.
Where to find the tax return of SARL LES CINQ SAISONS ?
The tax return of SARL LES CINQ SAISONS 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 LES CINQ SAISONS operate?
SARL LES CINQ SAISONS 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