Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-10-20 (14 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: LYON (69002), Rhone
SUSHI CENTRE CONFLUENCE : revenue, balance sheet and financial ratios
SUSHI CENTRE CONFLUENCE is a French company
founded 14 years ago,
specialized in the sector Restauration de type rapide.
Based in LYON (69002),
this company of category PME
shows in 2025 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUSHI CENTRE CONFLUENCE (SIREN 538114760)
Indicator
2025
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
1 265 582 €
1 458 897 €
1 306 671 €
1 000 019 €
1 345 473 €
1 723 942 €
1 731 216 €
N/C
N/C
Net income
47 136 €
87 104 €
-40 149 €
103 148 €
56 818 €
105 203 €
124 260 €
112 268 €
112 682 €
EBITDA
110 793 €
114 160 €
29 482 €
180 296 €
153 936 €
235 188 €
266 031 €
N/C
N/C
Net margin
3.7%
6.0%
-3.1%
10.3%
4.2%
6.1%
7.2%
N/C
N/C
Revenue and income statement
In 2025, SUSHI CENTRE CONFLUENCE achieves revenue of 1.3 M€. Activity remains stable over the period (CAGR: -4.4%). Significant drop of -13% vs 2024. After deducting consumption (325 k€), gross margin stands at 941 k€, i.e. a rate of 74%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 111 k€, representing 8.8% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 47 k€, i.e. 3.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 265 582 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
940 999 €
EBITDA (2025)
?
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
110 793 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
67 117 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
47 136 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
8.8%
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 102%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 20%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
102.222%
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
20.103%
Cash flow / Revenue (2025)
?
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
4.191%
Repayment capacity (2025)
?
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
2.052
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SUSHI CENTRE CONFLUENCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
2025
Debt ratio
224.131
162.338
112.773
20.409
159.228
110.464
2131.846
169.419
102.222
Financial autonomy
16.562
23.431
32.98
42.471
26.064
27.873
2.322
18.249
20.103
Repayment capacity
None
None
1.295
0.03
2.359
1.481
-378.319
2.178
2.052
Cash flow / Revenue
None%
None%
10.234%
8.901%
7.146%
11.382%
-0.042%
6.364%
4.191%
Sector positioning
Debt ratio
102.222025
2022
2024
2025
Q1: 0.0
Med: 24.41
Q3: 132.29
Average-7 pts over 3 years
In 2025, the debt ratio of SUSHI CENTRE CONFLUENCE (102.22) 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
20.1%2025
2022
2024
2025
Q1: 2.02%
Med: 19.86%
Q3: 47.73%
Good+25 pts over 3 years
In 2025, the financial autonomy of SUSHI CENTRE CONFLUENCE (20.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
2.05 years2025
2022
2024
2025
Q1: 0.0 years
Med: 0.2 years
Q3: 2.1 years
Average+50 pts over 3 years
In 2025, the repayment capacity of SUSHI CENTRE CONFLUENCE (2.05) 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 147.69. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 9.0x. Operating income very largely covers interest expenses: high safety margin.
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
147.692
Interest coverage (2025)
?
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
8.967
Liquidity indicators evolution SUSHI CENTRE CONFLUENCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
2025
Liquidity ratio
138.29
158.834
215.361
95.606
240.553
194.649
177.135
162.048
147.692
Interest coverage
None
None
1.574
0.3
0.075
2.627
15.793
-0.763
8.967
Sector positioning
Liquidity ratio
147.692025
2022
2024
2025
Q1: 73.86
Med: 133.68
Q3: 244.05
Good-12 pts over 3 years
In 2025, the liquidity ratio of SUSHI CENTRE CONFLUENCE (147.69) 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
8.97x2025
2022
2024
2025
Q1: 0.0x
Med: 0.41x
Q3: 4.81x
Excellent
In 2025, the interest coverage of SUSHI CENTRE CONFLUENCE (9.0x) 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. Average customer payment term: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 99 days. Excellent situation: suppliers finance 98 days of the operating cycle (retail model). Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 104 days of revenue, i.e. 365 k€ to permanently finance.
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
364 652 €
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
1 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
99 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
3 j
WCR in days of revenue (2025)
?
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
104 j
WCR and payment terms evolution SUSHI CENTRE CONFLUENCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
2025
Operating WCR
0 €
0 €
343 889 €
228 509 €
253 285 €
445 078 €
247 693 €
494 727 €
364 652 €
Inventory turnover (days)
0
0
3
2
2
3
2
3
3
Customer payment term (days)
0
0
0
0
0
0
0
0
1
Supplier payment term (days)
0
0
38
60
34
105
44
91
99
Positioning of SUSHI CENTRE CONFLUENCE in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 557 transactions of similar company sales
in 2025,
the value of SUSHI CENTRE CONFLUENCE is estimated at
554 190 €
(range 317 328€ - 998 447€).
With an EBITDA of 110 793€, the sector multiple of 5.3x is applied.
The price/revenue ratio is 0.55x
(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 value2025
557 transactions
317k€554k€998k€
554 190 €Range: 317 328€ - 998 447€
NAF 5 année 2025
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
110 793 €×5.3x
Estimation581 802 €
312 763€ - 1 125 748€
Revenue Multiple30%
1 265 582 €×0.55x
Estimation700 119 €
436 078€ - 1 049 879€
Net Income Multiple20%
47 136 €×5.6x
Estimation266 267 €
150 617€ - 603 051€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 557 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 de type rapide)
Compare SUSHI CENTRE CONFLUENCE with other companies in the same sector:
Frequently asked questions about SUSHI CENTRE CONFLUENCE
What is the revenue of SUSHI CENTRE CONFLUENCE ?
The revenue of SUSHI CENTRE CONFLUENCE in 2025 is 1.3 M€.
Is SUSHI CENTRE CONFLUENCE profitable?
Yes, SUSHI CENTRE CONFLUENCE generated a net profit of 47 k€ in 2025.
Where is the headquarters of SUSHI CENTRE CONFLUENCE ?
The headquarters of SUSHI CENTRE CONFLUENCE is located in LYON (69002), in the department Rhone.
Where to find the tax return of SUSHI CENTRE CONFLUENCE ?
The tax return of SUSHI CENTRE CONFLUENCE 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 SUSHI CENTRE CONFLUENCE operate?
SUSHI CENTRE CONFLUENCE operates in the sector Restauration de type rapide (NAF code 56.10C). 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