Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2010-09-27 (15 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: VILLERSEXEL (70110), Haute-Saone
3 S DISTRIBUTION : revenue, balance sheet and financial ratios
3 S DISTRIBUTION is a French company
founded 15 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in VILLERSEXEL (70110),
this company of category PME
shows in 2022 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - 3 S DISTRIBUTION (SIREN 525203329)
Indicator
2024
2022
2021
2020
2019
2018
2016
Revenue
N/C
3 276 644 €
N/C
N/C
3 106 481 €
2 760 815 €
2 648 414 €
Net income
765 297 €
190 998 €
45 360 €
186 569 €
187 802 €
143 667 €
203 126 €
EBITDA
N/C
168 354 €
N/C
N/C
275 506 €
235 583 €
321 345 €
Net margin
N/C
5.8%
N/C
N/C
6.0%
5.2%
7.7%
Revenue and income statement
In 2024, 3 S DISTRIBUTION generates positive net income of 765 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 203 k€ -> 765 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
765 297 €
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 9%. 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 53%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
8.767%
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
53.362%
Asset age ratio (2024)
?
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
2018
2019
2020
2021
2022
2024
Debt ratio
32.871
139.725
79.142
109.456
255.262
336.937
8.767
Financial autonomy
53.787
31.204
38.004
29.733
18.786
17.373
53.362
Repayment capacity
0.663
3.526
1.658
None
None
18.24
None
Cash flow / Revenue
8.437%
5.626%
6.71%
None%
None%
2.482%
None%
Sector positioning
Debt ratio
8.772024
2021
2022
2024
Q1: 0.0
Med: 3.84
Q3: 53.12
Average-22 pts over 3 years
In 2024, the debt ratio of 3 S DISTRIBUTION (8.77) 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
53.36%2024
2021
2022
2024
Q1: 0.0%
Med: 20.06%
Q3: 53.53%
Good+34 pts over 3 years
In 2024, the financial autonomy of 3 S DISTRIBUTION (53.4%) 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
18.24 years2022
2022
Q1: -0.01 years
Med: 0.0 years
Q3: 0.47 years
Watch
In 2022, the repayment capacity of 3 S DISTRIBUTION (18.24) 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 221.88. 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
221.879
Liquidity indicators evolution 3 S DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2024
Liquidity ratio
382.361
328.582
184.747
173.848
189.624
392.683
221.879
Interest coverage
3.405
11.655
2.514
None
None
21.321
None
Sector positioning
Liquidity ratio
221.882024
2021
2022
2024
Q1: 109.05
Med: 201.82
Q3: 390.18
Good
In 2024, the liquidity ratio of 3 S DISTRIBUTION (221.88) 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
21.32x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.44x
Excellent
In 2022, the interest coverage of 3 S DISTRIBUTION (21.3x) 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 (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 3 S DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2024
Operating WCR
514 004 €
583 912 €
774 912 €
0 €
0 €
1 866 737 €
0 €
Inventory turnover (days)
83
69
64
0
0
100
0
Customer payment term (days)
1
6
7
0
0
115
0
Supplier payment term (days)
11
31
35
0
0
20
0
Positioning of 3 S DISTRIBUTION in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of 3 S DISTRIBUTION is estimated at
2 875 637 €
(range 938 191€ - 7 764 064€).
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
121 transactions
938k€2875k€7764k€
2 875 637 €Range: 938 191€ - 7 764 064€
NAF 5 all-time
Valuation method used
Net Income Multiple
765 297 €
×
3.8x
=2 875 637 €
Range: 938 191€ - 7 764 065€
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 121 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 (Vente à distance sur catalogue spécialisé)
Compare 3 S DISTRIBUTION with other companies in the same sector:
The revenue of 3 S DISTRIBUTION in 2022 is 3.3 M€.
Is 3 S DISTRIBUTION profitable?
Yes, 3 S DISTRIBUTION generated a net profit of 765 k€ in 2024.
Where is the headquarters of 3 S DISTRIBUTION ?
The headquarters of 3 S DISTRIBUTION is located in VILLERSEXEL (70110), in the department Haute-Saone.
Where to find the tax return of 3 S DISTRIBUTION ?
The tax return of 3 S DISTRIBUTION 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 3 S DISTRIBUTION operate?
3 S DISTRIBUTION operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). 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