Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-10-15 (11 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: PARIS (75019), Paris
TENNESSEE THREE : revenue, balance sheet and financial ratios
TENNESSEE THREE is a French company
founded 11 years ago,
specialized in the sector Restauration traditionnelle.
Based in PARIS (75019),
this company of category PME
shows in 2018 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TENNESSEE THREE (SIREN 805289113)
Indicator
2023
2022
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
1 358 209 €
1 247 837 €
108 477 €
Net income
198 904 €
174 008 €
-41 952 €
-52 465 €
28 533 €
-91 794 €
EBITDA
N/C
N/C
N/C
130 455 €
196 855 €
-60 038 €
Net margin
N/C
N/C
N/C
-3.9%
2.3%
-84.6%
Revenue and income statement
In 2023, TENNESSEE THREE generates positive net income of 199 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
198 904 €
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 -550%. 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 -15%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-550.008%
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
-15.457%
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
2022
2023
Debt ratio
-908.987
-999.425
-555.126
-339.323
-105.15
-550.008
Financial autonomy
-10.144
-6.511
-10.257
-13.277
-96.933
-15.457
Repayment capacity
-11.472
6.444
12.467
None
None
None
Cash flow / Revenue
-73.363%
10.007%
4.375%
None%
None%
None%
Sector positioning
Debt ratio
-550.012023
2019
2022
2023
Q1: 0.2
Med: 35.0
Q3: 128.41
Excellent
In 2023, the debt ratio of TENNESSEE THREE (-550.01) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-15.46%2023
2019
2022
2023
Q1: 5.35%
Med: 29.08%
Q3: 53.84%
Average
In 2023, the financial autonomy of TENNESSEE THREE (-15.5%) 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 113.81. 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
113.808
Liquidity indicators evolution TENNESSEE THREE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2022
2023
Liquidity ratio
65.041
93.958
87.564
81.279
25.546
113.808
Interest coverage
-28.878
8.24
11.642
None
None
None
Sector positioning
Liquidity ratio
113.812023
2019
2022
2023
Q1: 66.83
Med: 137.52
Q3: 259.63
Average
In 2023, the liquidity ratio of TENNESSEE THREE (113.81) 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.
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 TENNESSEE THREE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2022
2023
Operating WCR
21 319 €
209 088 €
404 189 €
0 €
0 €
0 €
Inventory turnover (days)
53
3
4
0
0
0
Customer payment term (days)
0
0
0
0
0
0
Supplier payment term (days)
349
214
267
0
0
0
Positioning of TENNESSEE THREE in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 689 transactions of similar company sales
in 2023,
the value of TENNESSEE THREE is estimated at
1 347 289 €
(range 612 463€ - 3 229 327€).
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
612k€1347k€3229k€
1 347 289 €Range: 612 463€ - 3 229 327€
NAF 5 année 2023
Valuation method used
Net Income Multiple
198 904 €
×
6.8x
=1 347 290 €
Range: 612 463€ - 3 229 328€
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 TENNESSEE THREE with other companies in the same sector:
Yes, TENNESSEE THREE generated a net profit of 199 k€ in 2023.
Where is the headquarters of TENNESSEE THREE ?
The headquarters of TENNESSEE THREE is located in PARIS (75019), in the department Paris.
Where to find the tax return of TENNESSEE THREE ?
The tax return of TENNESSEE THREE 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 THREE operate?
TENNESSEE THREE 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