Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-11-20 (27 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: SAINT-MAUR-DES-FOSSES (94100), Val-de-Marne
TRADI RESTAURATION : revenue, balance sheet and financial ratios
TRADI RESTAURATION is a French company
founded 27 years ago,
specialized in the sector Restauration traditionnelle.
Based in SAINT-MAUR-DES-FOSSES (94100),
this company of category PME
shows in 2022 a revenue of 653 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRADI RESTAURATION (SIREN 420987547)
Indicator
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
Revenue
652 965 €
595 305 €
623 876 €
1 206 693 €
1 262 410 €
1 382 710 €
1 231 618 €
1 219 140 €
1 490 083 €
1 652 472 €
Net income
-106 192 €
61 575 €
211 €
51 821 €
64 275 €
66 748 €
76 581 €
43 543 €
-148 644 €
-40 931 €
EBITDA
-74 594 €
115 994 €
7 547 €
55 853 €
63 572 €
85 458 €
111 834 €
61 841 €
-68 071 €
33 151 €
Net margin
-16.3%
10.3%
0.0%
4.3%
5.1%
4.8%
6.2%
3.6%
-10.0%
-2.5%
Revenue and income statement
In 2022, TRADI RESTAURATION achieves revenue of 653 k€. Revenue is declining over the period 2013-2022 (CAGR: -9.8%). Vs 2021: +10%. After deducting consumption (141 k€), gross margin stands at 512 k€, i.e. a rate of 78%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -75 k€, representing -11.4% of revenue. Warning negative scissor effect: despite revenue change (+10%), EBITDA varies by -164%, reducing margin by 30.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -106 k€ (-16.3% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
652 965 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
512 160 €
EBITDA (2022)
?
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
-74 594 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-83 297 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-106 192 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-11.4%
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 49%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
48.753%
Financial autonomy (2022)
?
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
50.296%
Cash flow / Revenue (2022)
?
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
-11.192%
Repayment capacity (2022)
?
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
-1.371
Asset age ratio (2022)
?
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
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Debt ratio
282.302
-708.48
-2180.335
242.355
35.24
9.516
2.278
80.535
0.102
48.753
Financial autonomy
13.795
-8.936
-2.372
16.657
31.732
49.404
62.428
43.132
65.727
50.296
Repayment capacity
13.235
-3.767
3.682
1.38
0.872
0.274
0.094
20.337
0.003
-1.371
Cash flow / Revenue
1.228%
-4.883%
4.644%
9.559%
3.908%
5.449%
5.014%
1.457%
15.446%
-11.192%
Sector positioning
Debt ratio
48.752022
2020
2021
2022
Q1: 0.42
Med: 45.67
Q3: 157.58
Average
In 2022, the debt ratio of TRADI RESTAURATION (48.75) 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
50.3%2022
2020
2021
2022
Q1: 7.88%
Med: 31.38%
Q3: 55.22%
Good+9 pts over 3 years
In 2022, the financial autonomy of TRADI RESTAURATION (50.3%) 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
-1.37 years2022
2020
2021
2022
Q1: -0.57 years
Med: 0.5 years
Q3: 3.45 years
Excellent-50 pts over 3 years
In 2022, the repayment capacity of TRADI RESTAURATION (-1.37) 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 375.59. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
375.592
Interest coverage (2022)
?
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
-0.282
Liquidity indicators evolution TRADI RESTAURATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
90.176
77.821
170.805
0.0
0.0
0.0
221.824
406.91
251.647
375.592
Interest coverage
39.13
-22.41
15.732
3.665
2.887
1.82
1.325
7.924
0.386
-0.282
Sector positioning
Liquidity ratio
375.592022
2020
2021
2022
Q1: 69.17
Med: 146.22
Q3: 272.06
Excellent
In 2022, the liquidity ratio of TRADI RESTAURATION (375.59) 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.
Interest coverage
-0.28x2022
2020
2021
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Average-46 pts over 3 years
In 2022, the interest coverage of TRADI RESTAURATION (-0.3x) 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: 23 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 31 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 29 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 104 days of revenue, i.e. 189 k€ to permanently finance. Over 2013-2022, WCR increased by +51%, requiring additional financing.
Operating WCR (2022)
?
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
189 334 €
Customer credit (2022)
?
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
23 j
Supplier credit (2022)
?
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
31 j
Inventory turnover (2022)
?
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
29 j
WCR in days of revenue (2022)
?
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 TRADI RESTAURATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Operating WCR
125 654 €
88 958 €
171 143 €
-87 938 €
-141 617 €
-94 820 €
192 685 €
178 229 €
113 822 €
189 334 €
Inventory turnover (days)
16
17
17
0
0
0
26
41
38
29
Customer payment term (days)
17
13
10
0
0
0
11
9
25
23
Supplier payment term (days)
65
45
53
44
46
47
35
23
42
31
Positioning of TRADI RESTAURATION in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 833 transactions of similar company sales
in 2022,
the value of TRADI RESTAURATION is estimated at
624 445 €
(range 356 558€ - 1 079 236€).
The price/revenue ratio is 0.96x
(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 value2022
833 transactions
356k€624k€1079k€
624 445 €Range: 356 558€ - 1 079 236€
NAF 5 année 2022
Valuation method used
Revenue Multiple
652 965 €
×
0.96x
=624 445 €
Range: 356 558€ - 1 079 236€
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 833 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 TRADI RESTAURATION with other companies in the same sector:
Frequently asked questions about TRADI RESTAURATION
What is the revenue of TRADI RESTAURATION ?
The revenue of TRADI RESTAURATION in 2022 is 653 k€.
Is TRADI RESTAURATION profitable?
TRADI RESTAURATION recorded a net loss in 2022.
Where is the headquarters of TRADI RESTAURATION ?
The headquarters of TRADI RESTAURATION is located in SAINT-MAUR-DES-FOSSES (94100), in the department Val-de-Marne.
Where to find the tax return of TRADI RESTAURATION ?
The tax return of TRADI 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 TRADI RESTAURATION operate?
TRADI RESTAURATION 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