Employees: 52 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1999-12-07 (26 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: MONDEVILLE (14120), Calvados
CARREFOUR SUPPLY CHAIN : revenue, balance sheet and financial ratios
CARREFOUR SUPPLY CHAIN is a French company
founded 26 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in MONDEVILLE (14120),
this company of category GE
shows in 2024 a revenue of 1.8 Mds€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CARREFOUR SUPPLY CHAIN (SIREN 428240287)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 763 635 615 €
1 788 135 267 €
1 794 306 060 €
1 706 671 048 €
1 715 685 930 €
1 662 426 353 €
1 632 826 475 €
1 560 256 880 €
1 423 088 397 €
Net income
424 888 €
-1 448 634 €
2 104 779 €
-5 623 162 €
1 347 533 €
3 683 454 €
-39 846 374 €
-5 938 911 €
-3 978 069 €
EBITDA
46 988 998 €
54 934 388 €
40 472 841 €
38 882 274 €
48 958 528 €
32 181 407 €
-3 794 345 €
13 033 513 €
-15 253 279 €
Net margin
0.0%
-0.1%
0.1%
-0.3%
0.1%
0.2%
-2.4%
-0.4%
-0.3%
Revenue and income statement
In 2024, CARREFOUR SUPPLY CHAIN achieves revenue of 1.8 Bn€. Revenue is growing positively over 9 years (CAGR: +2.7%). Slight decline of -1% vs 2023. After deducting consumption (1.7 M€), gross margin stands at 1.8 Bn€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 47.0 M€, representing 2.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 425 k€, i.e. 0.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 763 635 615 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 761 938 088 €
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
46 988 998 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 321 588 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
424 888 €
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
2.7%
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 28%. 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 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
27.89%
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
8.664%
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
1.734%
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
0.52
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
3.024
0.0
0.993
0.0
0.45
0.17
0.353
0.887
27.89
Financial autonomy
13.295
12.231
5.489
6.685
8.117
9.729
10.029
8.989
8.664
Repayment capacity
-0.122
0.0
-0.021
0.0
0.005
0.003
0.009
0.01
0.52
Cash flow / Revenue
-1.179%
1.319%
-0.788%
0.684%
2.143%
1.904%
1.201%
2.68%
1.734%
Sector positioning
Debt ratio
27.892024
2022
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Average+32 pts over 3 years
In 2024, the debt ratio of CARREFOUR SUPPLY CHAIN (27.89) 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
8.66%2024
2022
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Average
In 2024, the financial autonomy of CARREFOUR SUPPLY CHAIN (8.7%) 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
0.52 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Average+29 pts over 3 years
In 2024, the repayment capacity of CARREFOUR SUPPLY CHAIN (0.52) 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 86.94. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 4.1x. Financial charges are adequately covered by operations.
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
86.941
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
108.706
103.917
90.445
76.242
75.496
73.779
80.309
82.218
86.941
Interest coverage
-0.011
0.058
-0.001
0.006
0.0
0.173
0.127
1.253
4.087
Sector positioning
Liquidity ratio
86.942024
2022
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Watch
In 2024, the liquidity ratio of CARREFOUR SUPPLY CHAIN (86.94) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
4.09x2024
2022
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Good+28 pts over 3 years
In 2024, the interest coverage of CARREFOUR SUPPLY CHAIN (4.1x) 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. Average customer payment term: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. Favorable situation: supplier credit is longer than customer credit by 9 days. Overall, WCR represents 36 days of revenue, i.e. 177.0 M€ to permanently finance.
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
177 016 107 €
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
48 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
57 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 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
36 j
WCR and payment terms evolution CARREFOUR SUPPLY CHAIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
205 849 737 €
208 996 409 €
140 929 253 €
108 706 059 €
102 889 685 €
78 626 335 €
102 275 445 €
122 201 164 €
177 016 107 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
23
15
16
24
22
19
21
33
48
Supplier payment term (days)
48
50
44
48
48
44
46
48
57
Positioning of CARREFOUR SUPPLY CHAIN in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of CARREFOUR SUPPLY CHAIN is estimated at
100 044 493 €
(range 59 811 690€ - 238 806 094€).
With an EBITDA of 46 988 998€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.14x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
77 tx
59811k€100044k€238806k€
100 044 493 €Range: 59 811 690€ - 238 806 094€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
46 988 998 €×1.0x
Estimation47 759 692 €
21 108 476€ - 112 877 604€
Revenue Multiple30%
1 763 635 615 €×0.14x
Estimation253 543 909 €
164 068 497€ - 606 624 744€
Net Income Multiple20%
424 888 €×1.2x
Estimation507 370 €
184 517€ - 1 899 345€
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare CARREFOUR SUPPLY CHAIN with other companies in the same sector:
Frequently asked questions about CARREFOUR SUPPLY CHAIN
What is the revenue of CARREFOUR SUPPLY CHAIN ?
The revenue of CARREFOUR SUPPLY CHAIN in 2024 is 1.8 Mds€.
Is CARREFOUR SUPPLY CHAIN profitable?
Yes, CARREFOUR SUPPLY CHAIN generated a net profit of 425 k€ in 2024.
Where is the headquarters of CARREFOUR SUPPLY CHAIN ?
The headquarters of CARREFOUR SUPPLY CHAIN is located in MONDEVILLE (14120), in the department Calvados.
Where to find the tax return of CARREFOUR SUPPLY CHAIN ?
The tax return of CARREFOUR SUPPLY CHAIN 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 CARREFOUR SUPPLY CHAIN operate?
CARREFOUR SUPPLY CHAIN operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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