Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2008-07-18 (17 years)Status: ActiveBusiness sector: Autres services de restauration n.c.a.Location: NICE (06100), Alpes-Maritimes
SUD RESTAURATION : revenue, balance sheet and financial ratios
SUD RESTAURATION is a French company
founded 17 years ago,
specialized in the sector Autres services de restauration n.c.a..
Based in NICE (06100),
this company of category ETI
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUD RESTAURATION (SIREN 507422947)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 647 972 €
N/C
1 622 003 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
244 983 €
110 884 €
156 135 €
208 501 €
202 978 €
141 464 €
130 911 €
173 242 €
162 568 €
EBITDA
308 705 €
N/C
186 967 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
14.9%
N/C
9.6%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, SUD RESTAURATION achieves revenue of 1.6 M€. Revenue is growing positively over 9 years (CAGR: +0.8%). After deducting consumption (495 k€), gross margin stands at 1.2 M€, i.e. a rate of 70%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 309 k€, representing 18.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 245 k€, i.e. 14.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 647 972 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 153 358 €
EBITDA (2024)
?
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
308 705 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
313 291 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
244 983 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
18.7%
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 0%. 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 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 14.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.115%
Financial autonomy (2024)
?
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
57.251%
Cash flow / Revenue (2024)
?
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
14.021%
Repayment capacity (2024)
?
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
0.0
Asset age ratio (2024)
?
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
2024
Debt ratio
0.242
0.263
28.281
7.571
72.528
54.767
0.171
0.185
0.115
Financial autonomy
48.509
41.305
38.602
39.702
29.61
38.699
47.748
46.354
57.251
Repayment capacity
None
None
None
None
None
None
0.003
None
0.0
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
8.68%
None%
14.021%
Sector positioning
Debt ratio
0.122024
2022
2023
2024
Q1: 0.0
Med: 3.69
Q3: 55.29
Good
In 2024, the debt ratio of SUD RESTAURATION (0.12) 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
57.25%2024
2022
2023
2024
Q1: 0.47%
Med: 24.34%
Q3: 49.01%
Excellent+6 pts over 3 years
In 2024, the financial autonomy of SUD RESTAURATION (57.2%) 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.
Repayment capacity
0.0 years2024
2022
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 2.14 years
Excellent-25 pts over 2 years
In 2024, the repayment capacity of SUD RESTAURATION (0.00) 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 226.51. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
226.512
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.0
Liquidity indicators evolution SUD RESTAURATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
194.653
170.225
197.869
174.543
198.649
242.621
179.613
175.296
226.512
Interest coverage
None
None
None
None
None
None
0.0
None
0.0
Sector positioning
Liquidity ratio
226.512024
2022
2023
2024
Q1: 113.26
Med: 146.32
Q3: 231.51
Good+13 pts over 3 years
In 2024, the liquidity ratio of SUD RESTAURATION (226.51) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2024
2022
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.74x
Average
In 2024, the interest coverage of SUD RESTAURATION (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 56 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. The company must finance 24 days of gap between collections and payments. Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 26 days of revenue, i.e. 119 k€ to permanently finance.
Operating WCR (2024)
?
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
119 264 €
Customer credit (2024)
?
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
56 j
Supplier credit (2024)
?
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
32 j
Inventory turnover (2024)
?
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
5 j
WCR in days of revenue (2024)
?
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
26 j
WCR and payment terms evolution SUD RESTAURATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
328 439 €
0 €
119 264 €
Inventory turnover (days)
0
0
0
0
0
0
2
0
5
Customer payment term (days)
0
0
0
0
0
0
83
0
56
Supplier payment term (days)
0
0
0
0
0
0
65
0
32
Positioning of SUD RESTAURATION in its sector
Comparison with sector Autres services de restauration n.c.a.
Valuation estimate
Based on 204 transactions of similar company sales
(all years),
the value of SUD RESTAURATION is estimated at
1 555 539 €
(range 790 854€ - 2 686 100€).
With an EBITDA of 308 705€, the sector multiple of 5.5x is applied.
The price/revenue ratio is 0.64x
(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 value2024
204 transactions
790k€1555k€2686k€
1 555 539 €Range: 790 854€ - 2 686 100€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
308 705 €×5.5x
Estimation1 711 700 €
843 720€ - 3 019 439€
Revenue Multiple30%
1 647 972 €×0.64x
Estimation1 047 919 €
622 474€ - 1 457 209€
Net Income Multiple20%
244 983 €×7.9x
Estimation1 926 570 €
911 263€ - 3 696 092€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 204 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 (Autres services de restauration n.c.a.)
Compare SUD RESTAURATION with other companies in the same sector:
The revenue of SUD RESTAURATION in 2024 is 1.6 M€.
Is SUD RESTAURATION profitable?
Yes, SUD RESTAURATION generated a net profit of 245 k€ in 2024.
Where is the headquarters of SUD RESTAURATION ?
The headquarters of SUD RESTAURATION is located in NICE (06100), in the department Alpes-Maritimes.
Where to find the tax return of SUD RESTAURATION ?
The tax return of SUD RESTAURATION 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 SUD RESTAURATION operate?
SUD RESTAURATION operates in the sector Autres services de restauration n.c.a. (NAF code 56.29B). 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