Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-01-02 (18 years)Status: ActiveBusiness sector: SupérettesLocation: LE RAINCY (93340), Seine-Saint-Denis
BIOCOOP LE RAINCY : revenue, balance sheet and financial ratios
BIOCOOP LE RAINCY is a French company
founded 18 years ago,
specialized in the sector Supérettes.
Based in LE RAINCY (93340),
this company of category PME
shows in 2022 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BIOCOOP LE RAINCY (SIREN 501757496)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 872 354 €
3 510 455 €
3 753 569 €
N/C
3 364 910 €
3 293 006 €
3 103 337 €
Net income
103 242 €
84 181 €
10 320 €
73 137 €
165 495 €
138 035 €
75 684 €
230 760 €
185 832 €
EBITDA
N/C
N/C
36 916 €
125 995 €
264 605 €
N/C
139 292 €
170 288 €
246 089 €
Net margin
N/C
N/C
0.4%
2.1%
4.4%
N/C
2.2%
7.0%
6.0%
Revenue and income statement
In 2024, BIOCOOP LE RAINCY generates positive net income of 103 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 186 k€ -> 103 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
103 242 €
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 152%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory.
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
151.832%
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
22.073%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
7.3
6.566
46.378
49.907
29.196
157.962
371.558
175.012
151.832
Financial autonomy
62.472
57.384
38.0
33.46
43.852
25.462
13.475
22.232
22.073
Repayment capacity
0.145
0.206
1.128
None
0.443
3.027
7.991
None
None
Cash flow / Revenue
7.652%
4.385%
3.666%
None%
5.33%
3.372%
1.413%
None%
None%
Sector positioning
Debt ratio
151.832024
2022
2023
2024
Q1: 0.25
Med: 23.83
Q3: 85.22
Average
In 2024, the debt ratio of BIOCOOP LE RAINCY (151.83) 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
22.07%2024
2022
2023
2024
Q1: 10.71%
Med: 34.3%
Q3: 54.75%
Average+9 pts over 3 years
In 2024, the financial autonomy of BIOCOOP LE RAINCY (22.1%) 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
7.99 years2022
2022
Q1: 0.0 years
Med: 0.52 years
Q3: 3.07 years
Average
In 2022, the repayment capacity of BIOCOOP LE RAINCY (7.99) 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 101.91. 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
101.912
Liquidity indicators evolution BIOCOOP LE RAINCY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
161.719
156.148
129.956
72.391
78.746
147.313
97.669
127.876
101.912
Interest coverage
0.349
0.312
0.643
None
0.443
0.616
1.688
None
None
Sector positioning
Liquidity ratio
101.912024
2022
2023
2024
Q1: 96.57
Med: 149.63
Q3: 227.74
Average
In 2024, the liquidity ratio of BIOCOOP LE RAINCY (101.91) 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
1.69x2022
2022
Q1: 0.0x
Med: 0.5x
Q3: 3.52x
Good
In 2022, the interest coverage of BIOCOOP LE RAINCY (1.7x) 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 BIOCOOP LE RAINCY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
227 599 €
124 476 €
114 205 €
0 €
45 268 €
109 912 €
110 930 €
0 €
0 €
Inventory turnover (days)
16
15
12
0
12
13
15
0
0
Customer payment term (days)
0
0
0
0
2
0
0
0
0
Supplier payment term (days)
19
27
29
0
17
24
22
0
0
Positioning of BIOCOOP LE RAINCY in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of BIOCOOP LE RAINCY is estimated at
601 455 €
(range 271 323€ - 1 358 272€).
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
271k€601k€1358k€
601 455 €Range: 271 323€ - 1 358 272€
NAF 5 année 2024
Valuation method used
Net Income Multiple
103 242 €
×
5.8x
=601 456 €
Range: 271 324€ - 1 358 273€
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 (Supérettes)
Compare BIOCOOP LE RAINCY with other companies in the same sector:
Frequently asked questions about BIOCOOP LE RAINCY
What is the revenue of BIOCOOP LE RAINCY ?
The revenue of BIOCOOP LE RAINCY in 2022 is 2.9 M€.
Is BIOCOOP LE RAINCY profitable?
Yes, BIOCOOP LE RAINCY generated a net profit of 103 k€ in 2024.
Where is the headquarters of BIOCOOP LE RAINCY ?
The headquarters of BIOCOOP LE RAINCY is located in LE RAINCY (93340), in the department Seine-Saint-Denis.
Where to find the tax return of BIOCOOP LE RAINCY ?
The tax return of BIOCOOP LE RAINCY 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 BIOCOOP LE RAINCY operate?
BIOCOOP LE RAINCY operates in the sector Supérettes (NAF code 47.11C). 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