Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
TENNESSEE FOUR : revenue, balance sheet and financial ratios
TENNESSEE FOUR is a French company
founded 9 years ago,
specialized in the sector Restauration traditionnelle.
Based in VELIZY-VILLACOUBLAY (78140),
this company of category PME
shows in 2018 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TENNESSEE FOUR (SIREN 828638403)
Indicator
2024
2023
2022
2020
2019
2018
Revenue
N/C
N/C
N/C
N/C
N/C
1 597 790 €
Net income
596 690 €
-22 626 €
-52 172 €
-168 028 €
-126 304 €
-90 136 €
EBITDA
N/C
N/C
N/C
N/C
N/C
62 213 €
Net margin
N/C
N/C
N/C
N/C
N/C
-5.6%
Revenue and income statement
In 2024, TENNESSEE FOUR generates positive net income of 597 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
596 690 €
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 183%. 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 24%. The balance between equity and debt is satisfactory.
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
183.348%
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
24.199%
Solvency indicators evolution TENNESSEE FOUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2022
2023
2024
Debt ratio
-985.702
-372.33
-272.825
-157.714
-134.72
183.348
Financial autonomy
-8.893
-26.203
-40.856
-91.102
-105.382
24.199
Repayment capacity
-25.022
None
None
None
None
None
Cash flow / Revenue
-1.976%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
183.352024
2022
2023
2024
Q1: 0.4
Med: 28.49
Q3: 113.46
Average+50 pts over 3 years
In 2024, the debt ratio of TENNESSEE FOUR (183.35) 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
24.2%2024
2022
2023
2024
Q1: 4.95%
Med: 29.52%
Q3: 55.07%
Average+20 pts over 3 years
In 2024, the financial autonomy of TENNESSEE FOUR (24.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 318.13. 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
318.128
Liquidity indicators evolution TENNESSEE FOUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2022
2023
2024
Liquidity ratio
50.13
40.389
115.031
48.791
34.203
318.128
Interest coverage
21.79
None
None
None
None
None
Sector positioning
Liquidity ratio
318.132024
2022
2023
2024
Q1: 62.72
Med: 130.92
Q3: 251.33
Excellent+51 pts over 3 years
In 2024, the liquidity ratio of TENNESSEE FOUR (318.13) 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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution TENNESSEE FOUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2022
2023
2024
Operating WCR
40 568 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
3
0
0
0
0
0
Customer payment term (days)
0
0
21
0
0
0
Supplier payment term (days)
50
0
798
0
0
0
Positioning of TENNESSEE FOUR in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of TENNESSEE FOUR is estimated at
4 149 443 €
(range 2 070 830€ - 9 395 953€).
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
698 transactions
2070k€4149k€9395k€
4 149 443 €Range: 2 070 830€ - 9 395 953€
NAF 5 année 2024
Valuation method used
Net Income Multiple
596 690 €
×
7.0x
=4 149 444 €
Range: 2 070 831€ - 9 395 953€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 698 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 TENNESSEE FOUR with other companies in the same sector:
Yes, TENNESSEE FOUR generated a net profit of 597 k€ in 2024.
Where is the headquarters of TENNESSEE FOUR ?
The headquarters of TENNESSEE FOUR is located in VELIZY-VILLACOUBLAY (78140), in the department Yvelines.
Where to find the tax return of TENNESSEE FOUR ?
The tax return of TENNESSEE FOUR 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 TENNESSEE FOUR operate?
TENNESSEE FOUR 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