Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-09-01 (19 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: VILLEPINTE (93420), Seine-Saint-Denis
ANTEP MARKET : revenue, balance sheet and financial ratios
ANTEP MARKET is a French company
founded 19 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in VILLEPINTE (93420),
this company of category PME
shows in 2024 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ANTEP MARKET (SIREN 491651618)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
1 029 570 €
1 015 980 €
859 566 €
931 798 €
788 925 €
766 667 €
676 158 €
652 214 €
Net income
1 243 €
5 592 €
4 926 €
31 608 €
25 157 €
21 295 €
23 107 €
32 181 €
EBITDA
1 493 €
7 772 €
6 192 €
37 230 €
30 531 €
25 361 €
27 311 €
38 217 €
Net margin
0.1%
0.6%
0.6%
3.4%
3.2%
2.8%
3.4%
4.9%
Revenue and income statement
Im Jahr 2024 erzielt ANTEP MARKET einen Umsatz von 1.0 Mio€. Im Zeitraum 2016-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +5.9%. Vs 2023: +1%. Nach Abzug des Verbrauchs (793 k€) beträgt die Bruttomarge 236 k€, d.h. eine Rate von 23%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 1 k€, was 0.1% des Umsatzes entspricht. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 1 k€, d.h. 0.1% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 029 570 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
236 121 €
EBITDA (2024)
?
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
1 493 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 494 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 243 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.1%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 6%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 3%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 3.0 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 0.1% des Umsatzes.
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
5.502%
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
2.968%
Cash flow / Revenue (2024)
?
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
0.121%
Repayment capacity (2024)
?
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
2.967
Solvency indicators evolution ANTEP MARKET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Debt ratio
5.581
0.0
0.0
0.0
0.0
12.43
0.366
5.502
Financial autonomy
3.103
0.0
0.0
0.0
0.0
7.122
0.18
2.968
Repayment capacity
0.018
0.0
0.0
0.0
0.0
3.034
0.0
2.967
Cash flow / Revenue
5.027%
3.507%
2.888%
3.296%
3.392%
0.573%
0.668%
0.121%
Sector positioning
Verschuldungsgrad
5.52024
2022
2023
2024
Q1: 0.0
Med: 10.76
Q3: 74.43
Gut
Im Jahr 2024 liegt unter dem Median der Branche das verschuldungsgrad von ANTEP MARKET (5.50). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
2.97%2024
2022
2023
2024
Q1: 0.27%
Med: 14.75%
Q3: 44.08%
Average
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von ANTEP MARKET (3.0%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
2.97 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.54 ans
Average
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von ANTEP MARKET (3.0 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 183.75. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
183.749
Interest coverage (2024)
?
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
0.0
Liquidity indicators evolution ANTEP MARKET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
134.865
146.539
154.21
137.554
188.885
221.842
164.054
183.749
Interest coverage
0.0
0.0
0.0
0.295
0.0
0.0
0.0
0.0
Sector positioning
Liquiditätsquote
183.752024
2022
2023
2024
Q1: 87.5
Med: 147.87
Q3: 244.64
Gut-14 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das liquiditätsquote von ANTEP MARKET (183.75). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.9x
Average
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von ANTEP MARKET (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 0 Tage. Lieferantenfrist: 21 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 27 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. WCR ist negativ (-5 Tage): Der Betrieb generiert strukturell Liquidität. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-255%), Freisetzung von Liquidität.
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
-12 983 €
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
21 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
27 j
WCR in days of revenue (2024)
?
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
-5 j
WCR and payment terms evolution ANTEP MARKET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
8 381 €
879 €
15 793 €
229 €
-18 943 €
-9 584 €
-41 066 €
-12 983 €
Inventory turnover (days)
25
14
16
20
19
19
25
27
Customer payment term (days)
0
0
0
0
0
0
0
0
Supplier payment term (days)
28
29
32
23
24
23
33
21
Positioning of ANTEP MARKET 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 ANTEP MARKET is estimated at
75 992 €
(range 40 494€ - 141 210€).
With an EBITDA of 1 493€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.23x
(conservative valuation).
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
40k€75k€141k€
75 992 €Range: 40 494€ - 141 210€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 493 €×4.7x
Estimation7 059 €
2 460€ - 15 035€
Revenue Multiple30%
1 029 570 €×0.23x
Estimation236 715 €
128 704€ - 434 739€
Net Income Multiple20%
1 243 €×5.8x
Estimation7 241 €
3 267€ - 16 353€
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 ANTEP MARKET with other companies in the same sector:
Yes, ANTEP MARKET generated a net profit of 1 k€ in 2024.
Where is the headquarters of ANTEP MARKET ?
The headquarters of ANTEP MARKET is located in VILLEPINTE (93420), in the department Seine-Saint-Denis.
Where to find the tax return of ANTEP MARKET ?
The tax return of ANTEP MARKET 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 ANTEP MARKET operate?
ANTEP MARKET 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