Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-01-01 (13 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: BOULOGNE-BILLANCOURT (92100), Hauts-de-Seine
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
THAI IN BOX 5 : revenue, balance sheet and financial ratios
THAI IN BOX 5 is a French company
founded 13 years ago,
specialized in the sector Restauration de type rapide.
Based in BOULOGNE-BILLANCOURT (92100),
this company of category PME
shows in 2014 a revenue of 260 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - THAI IN BOX 5 (SIREN 790705750)
Indicator
2015
2014
Revenue
N/C
260 429 €
Net income
19 874 €
-8 706 €
EBITDA
N/C
10 312 €
Net margin
N/C
-3.3%
Revenue and income statement
In 2015, THAI IN BOX 5 generates positive net income of 20 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2015)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
19 874 €
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 -4426%. 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 -2%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2015)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-4426.374%
Financial autonomy (2015)
?
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
-1.911%
Asset age ratio (2015)
?
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
2014
2015
Debt ratio
-851.75
-4426.374
Financial autonomy
-10.796
-1.911
Repayment capacity
1673.41
None
Cash flow / Revenue
0.047%
None%
Sector positioning
Debt ratio
-4426.372015
2014
2015
Q1: -24.62
Med: 9.34
Q3: 179.55
Excellent
In 2015, the debt ratio of THAI IN BOX 5 (-4426.37) 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
-1.91%2015
2014
2015
Q1: 1.26%
Med: 26.59%
Q3: 60.67%
Average
In 2015, the financial autonomy of THAI IN BOX 5 (-1.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
1673.41 years2014
2014
Q1: 0.0 years
Med: 0.0 years
Q3: 1.81 years
Watch
In 2014, the repayment capacity of THAI IN BOX 5 (1673.41) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 58.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2015)
?
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
58.361
Liquidity indicators evolution THAI IN BOX 5
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
Liquidity ratio
48.396
58.361
Interest coverage
57.137
None
Sector positioning
Liquidity ratio
58.362015
2014
2015
Q1: 26.01
Med: 59.88
Q3: 126.86
Average+6 pts over 2 years
In 2015, the liquidity ratio of THAI IN BOX 5 (58.36) 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.
Interest coverage
57.14x2014
2014
Q1: 0.0x
Med: 0.0x
Q3: 5.18x
Excellent
In 2014, the interest coverage of THAI IN BOX 5 (57.1x) 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.
Operating WCR (2015)
?
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 (2015)
?
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 (2015)
?
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 (2015)
?
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 THAI IN BOX 5
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
Operating WCR
-7 245 €
0 €
Inventory turnover (days)
6
0
Customer payment term (days)
0
0
Supplier payment term (days)
51
0
Positioning of THAI IN BOX 5 in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 7347 transactions of similar company sales
(all years),
the value of THAI IN BOX 5 is estimated at
147 094 €
(range 70 807€ - 290 438€).
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 value2015
7347 transactions
70k€147k€290k€
147 094 €Range: 70 807€ - 290 438€
NAF 5 all-time
Valuation method used
Net Income Multiple
19 874 €
×
7.4x
=147 095 €
Range: 70 808€ - 290 438€
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 7347 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 THAI IN BOX 5 with other companies in the same sector:
Yes, THAI IN BOX 5 generated a net profit of 20 k€ in 2015.
Where is the headquarters of THAI IN BOX 5 ?
The headquarters of THAI IN BOX 5 is located in BOULOGNE-BILLANCOURT (92100), in the department Hauts-de-Seine.
Where to find the tax return of THAI IN BOX 5 ?
The tax return of THAI IN BOX 5 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 THAI IN BOX 5 operate?
THAI IN BOX 5 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