Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1980-01-01 (46 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: BEAUCHAMP (95250), Val-d'Oise
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
BEAUCHAMP DISTRIBUTION : revenue, balance sheet and financial ratios
BEAUCHAMP DISTRIBUTION is a French company
founded 46 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in BEAUCHAMP (95250),
this company of category PME
shows in 2015 a revenue of 875 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BEAUCHAMP DISTRIBUTION (SIREN 318648235)
Indicator
2016
2015
Revenue
N/C
875 253 €
Net income
3 447 €
32 064 €
EBITDA
N/C
12 696 €
Net margin
N/C
3.7%
Revenue and income statement
In 2016, BEAUCHAMP DISTRIBUTION generates positive net income of 3 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2016: 32 k€ -> 3 k€.
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 447 €
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 78%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
78.07%
Financial autonomy (2016)
?
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
17.665%
Asset age ratio (2016)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution BEAUCHAMP DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
Debt ratio
109.532
78.07
Financial autonomy
15.24
17.665
Repayment capacity
24.027
None
Cash flow / Revenue
0.391%
None%
Sector positioning
Debt ratio
78.072016
2015
2016
Q1: 0.0
Med: 30.25
Q3: 158.38
Average-5 pts over 2 years
In 2016, the debt ratio of BEAUCHAMP DISTRIBUTION (78.07) 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
17.66%2016
2015
2016
Q1: 4.96%
Med: 25.89%
Q3: 53.3%
Average
In 2016, the financial autonomy of BEAUCHAMP DISTRIBUTION (17.7%) 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
24.03 years2015
2015
Q1: 0.0 years
Med: 0.0 years
Q3: 1.32 years
Watch
In 2015, the repayment capacity of BEAUCHAMP DISTRIBUTION (24.03) 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 94.79. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2016)
?
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
94.791
Liquidity indicators evolution BEAUCHAMP DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
Liquidity ratio
108.879
94.791
Interest coverage
58.625
None
Sector positioning
Liquidity ratio
94.792016
2015
2016
Q1: 69.35
Med: 117.35
Q3: 194.66
Average-13 pts over 2 years
In 2016, the liquidity ratio of BEAUCHAMP DISTRIBUTION (94.79) 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
58.62x2015
2015
Q1: 0.0x
Med: 0.0x
Q3: 4.24x
Excellent
In 2015, the interest coverage of BEAUCHAMP DISTRIBUTION (58.6x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1133 days. Excellent situation: suppliers finance 1133 days of the operating cycle (retail model).
Operating WCR (2016)
?
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 (2016)
?
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 (2016)
?
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
1133 j
Inventory turnover (2016)
?
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 BEAUCHAMP DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
Operating WCR
202 726 €
0 €
Inventory turnover (days)
31
0
Customer payment term (days)
0
0
Supplier payment term (days)
116
1133
Positioning of BEAUCHAMP DISTRIBUTION in its sector
Comparison with sector Commerce d'alimentation générale
Valuation estimate
Based on 2982 transactions of similar company sales
(all years),
the value of BEAUCHAMP DISTRIBUTION is estimated at
23 724 €
(range 8 428€ - 50 794€).
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 value2016
2982 transactions
8k€23k€50k€
23 724 €Range: 8 428€ - 50 794€
NAF 5 all-time
Valuation method used
Net Income Multiple
3 447 €
×
6.9x
=23 725 €
Range: 8 429€ - 50 794€
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 2982 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 BEAUCHAMP DISTRIBUTION with other companies in the same sector:
Frequently asked questions about BEAUCHAMP DISTRIBUTION
What is the revenue of BEAUCHAMP DISTRIBUTION ?
The revenue of BEAUCHAMP DISTRIBUTION in 2015 is 875 k€.
Is BEAUCHAMP DISTRIBUTION profitable?
Yes, BEAUCHAMP DISTRIBUTION generated a net profit of 3 k€ in 2016.
Where is the headquarters of BEAUCHAMP DISTRIBUTION ?
The headquarters of BEAUCHAMP DISTRIBUTION is located in BEAUCHAMP (95250), in the department Val-d'Oise.
Where to find the tax return of BEAUCHAMP DISTRIBUTION ?
The tax return of BEAUCHAMP 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 BEAUCHAMP DISTRIBUTION operate?
BEAUCHAMP DISTRIBUTION 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