Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75001), Paris
SOC LE CARROUSEL : revenue, balance sheet and financial ratios
SOC LE CARROUSEL is a French company
founded 69 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75001),
this company of category PME
shows in 2020 a revenue of 229 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC LE CARROUSEL (SIREN 572212454)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
229 147 €
285 320 €
285 990 €
435 546 €
261 961 €
Net income
1 066 193 €
737 946 €
-71 366 €
20 186 €
45 234 €
59 051 €
56 582 €
30 408 €
EBITDA
N/C
N/C
N/C
18 652 €
-115 452 €
104 938 €
258 508 €
90 673 €
Net margin
N/C
N/C
N/C
8.8%
15.9%
20.6%
13.0%
11.6%
Revenue and income statement
In 2023, SOC LE CARROUSEL generates positive net income of 1.1 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 30 k€ -> 1.1 M€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 066 193 €
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 4%. 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 75%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
4.008%
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
75.208%
Asset age ratio (2023)
?
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
2021
2022
2023
Debt ratio
41.561
44.215
45.967
51.603
73.632
53.569
8.569
4.008
Financial autonomy
63.215
42.928
44.567
38.086
47.275
25.812
54.38
75.208
Repayment capacity
1.342
0.506
1.412
-1.01
8.825
None
None
None
Cash flow / Revenue
33.264%
55.337%
31.28%
-43.352%
6.634%
None%
None%
None%
Sector positioning
Debt ratio
4.012023
2021
2022
2023
Q1: 0.2
Med: 35.0
Q3: 128.41
Good-22 pts over 3 years
In 2023, the debt ratio of SOC LE CARROUSEL (4.01) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
75.21%2023
2021
2022
2023
Q1: 5.35%
Med: 29.08%
Q3: 53.84%
Excellent+32 pts over 3 years
In 2023, the financial autonomy of SOC LE CARROUSEL (75.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 409.98. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
409.982
Liquidity indicators evolution SOC LE CARROUSEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
721.2
598.899
1298.437
210.273
415.294
84.867
204.224
409.982
Interest coverage
0.726
0.082
0.201
0.0
0.0
None
None
None
Sector positioning
Liquidity ratio
409.982023
2021
2022
2023
Q1: 66.83
Med: 137.52
Q3: 259.63
Excellent+50 pts over 3 years
In 2023, the liquidity ratio of SOC LE CARROUSEL (409.98) 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.
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 (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
0 €
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
0 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
0 j
WCR and payment terms evolution SOC LE CARROUSEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-12 236 €
-58 476 €
-3 489 €
5 949 €
201 358 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
1
0
60
0
0
0
Supplier payment term (days)
106
100
98
279
76
0
0
0
Positioning of SOC LE CARROUSEL in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of SOC LE CARROUSEL is estimated at
7 221 930 €
(range 3 283 010€ - 17 310 292€).
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
3283k€7221k€17310k€
7 221 930 €Range: 3 283 010€ - 17 310 292€
NAF 5 année 2023
Valuation method used
Net Income Multiple
1 066 193 €
×
6.8x
=7 221 930 €
Range: 3 283 010€ - 17 310 292€
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 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 SOC LE CARROUSEL with other companies in the same sector:
The revenue of SOC LE CARROUSEL in 2020 is 229 k€.
Is SOC LE CARROUSEL profitable?
Yes, SOC LE CARROUSEL generated a net profit of 1.1 M€ in 2023.
Where is the headquarters of SOC LE CARROUSEL ?
The headquarters of SOC LE CARROUSEL is located in PARIS (75001), in the department Paris.
Where to find the tax return of SOC LE CARROUSEL ?
The tax return of SOC LE CARROUSEL 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 SOC LE CARROUSEL operate?
SOC LE CARROUSEL 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