Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-04-20 (26 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: MAUSSANE-LES-ALPILLES (13520), Bouches-du-Rhone
A VOTRE SERVICE : revenue, balance sheet and financial ratios
A VOTRE SERVICE is a French company
founded 26 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in MAUSSANE-LES-ALPILLES (13520),
this company of category PME
shows in 2023 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - A VOTRE SERVICE (SIREN 430457572)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
2 014 007 €
N/C
2 069 085 €
1 912 674 €
1 922 885 €
2 512 357 €
2 335 760 €
Net income
53 319 €
15 037 €
50 914 €
46 999 €
-41 582 €
-12 966 €
199 626 €
4 005 €
EBITDA
N/C
70 718 €
N/C
103 356 €
37 246 €
22 140 €
80 709 €
52 853 €
Net margin
N/C
0.7%
N/C
2.3%
-2.2%
-0.7%
7.9%
0.2%
Revenue and income statement
In 2024, A VOTRE SERVICE generates positive net income of 53 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 4 k€ -> 53 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
53 319 €
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 18%. 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 69%. 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
17.788%
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
69.403%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
12.539
12.987
3.354
52.054
41.575
29.539
26.305
17.788
Financial autonomy
57.622
68.606
65.999
43.524
52.316
58.01
62.173
69.403
Repayment capacity
2.622
2.044
-12.188
10.095
2.22
None
2.863
None
Cash flow / Revenue
0.705%
1.376%
-0.076%
1.085%
4.069%
None%
2.352%
None%
Sector positioning
Debt ratio
17.792024
2022
2023
2024
Q1: 0.0
Med: 10.76
Q3: 74.43
Average
In 2024, the debt ratio of A VOTRE SERVICE (17.79) 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
69.4%2024
2022
2023
2024
Q1: 0.27%
Med: 14.75%
Q3: 44.08%
Excellent
In 2024, the financial autonomy of A VOTRE SERVICE (69.4%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
2.86 years2023
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.8 years
Average
In 2023, the repayment capacity of A VOTRE SERVICE (2.86) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 455.15. 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
455.147
Liquidity indicators evolution A VOTRE SERVICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
143.471
290.594
256.719
238.206
346.961
342.042
397.654
455.147
Interest coverage
2.581
0.624
0.059
0.258
0.917
None
0.772
None
Sector positioning
Liquidity ratio
455.152024
2022
2023
2024
Q1: 87.5
Med: 147.87
Q3: 244.64
Excellent
In 2024, the liquidity ratio of A VOTRE SERVICE (455.15) 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
0.77x2023
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.47x
Good
In 2023, the interest coverage of A VOTRE SERVICE (0.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 A VOTRE SERVICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
111 042 €
360 900 €
2 423 €
39 631 €
-11 194 €
0 €
46 866 €
0 €
Inventory turnover (days)
21
14
18
24
17
0
19
0
Customer payment term (days)
0
0
0
1
0
0
0
0
Supplier payment term (days)
17
19
25
36
21
0
20
0
Positioning of A VOTRE SERVICE in its sector
Comparison with sector Commerce d'alimentation générale
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of A VOTRE SERVICE is estimated at
310 619 €
(range 140 124€ - 701 475€).
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
551 transactions
140k€310k€701k€
310 619 €Range: 140 124€ - 701 475€
NAF 5 année 2024
Valuation method used
Net Income Multiple
53 319 €
×
5.8x
=310 620 €
Range: 140 124€ - 701 476€
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 551 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 (Commerce d'alimentation générale)
Compare A VOTRE SERVICE with other companies in the same sector:
Yes, A VOTRE SERVICE generated a net profit of 53 k€ in 2024.
Where is the headquarters of A VOTRE SERVICE ?
The headquarters of A VOTRE SERVICE is located in MAUSSANE-LES-ALPILLES (13520), in the department Bouches-du-Rhone.
Where to find the tax return of A VOTRE SERVICE ?
The tax return of A VOTRE SERVICE 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 A VOTRE SERVICE operate?
A VOTRE SERVICE operates in the sector Commerce d'alimentation générale (NAF code 47.11B). 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