Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1984-08-10 (41 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: NICE (06000), Alpes-Maritimes
CASH ALIMENTAIRE DU SUD EST : revenue, balance sheet and financial ratios
CASH ALIMENTAIRE DU SUD EST is a French company
founded 41 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in NICE (06000),
this company of category PME
shows in 2024 a revenue of 23.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CASH ALIMENTAIRE DU SUD EST (SIREN 330465287)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
23 531 784 €
20 936 486 €
20 174 664 €
12 118 878 €
13 437 658 €
16 163 911 €
16 062 350 €
15 295 930 €
14 828 293 €
Net income
653 265 €
404 072 €
461 372 €
833 809 €
89 793 €
266 943 €
322 017 €
260 951 €
213 654 €
EBITDA
1 189 289 €
892 087 €
920 562 €
1 011 461 €
292 427 €
572 234 €
579 625 €
599 345 €
513 797 €
Net margin
2.8%
1.9%
2.3%
6.9%
0.7%
1.7%
2.0%
1.7%
1.4%
Revenue and income statement
In 2024, CASH ALIMENTAIRE DU SUD EST achieves revenue of 23.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.9%. Vs 2023, growth of +12% (20.9 M€ -> 23.5 M€). After deducting consumption (16.1 M€), gross margin stands at 7.4 M€, i.e. a rate of 31%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.2 M€, representing 5.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 653 k€, i.e. 2.8% 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
23 531 784 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 390 145 €
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
1 189 289 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
881 763 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
653 265 €
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
5.1%
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
The debt ratio (= Financial debt / Equity x 100) stands at 49%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.3% 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
48.746%
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
43.436%
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
3.295%
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
2.587
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CASH ALIMENTAIRE DU SUD EST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
23.981
23.965
35.377
46.948
160.969
95.355
70.846
50.235
48.746
Financial autonomy
33.569
35.544
38.898
38.117
28.608
36.183
38.127
41.605
43.436
Repayment capacity
0.765
1.254
1.377
2.077
16.445
3.02
3.337
2.56
2.587
Cash flow / Revenue
2.63%
1.88%
2.712%
2.611%
1.431%
6.829%
3.43%
3.245%
3.295%
Sector positioning
Debt ratio
48.752024
2022
2023
2024
Q1: 0.0
Med: 10.76
Q3: 74.43
Average+5 pts over 3 years
In 2024, the debt ratio of CASH ALIMENTAIRE DU SUD EST (48.75) 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
43.44%2024
2022
2023
2024
Q1: 0.27%
Med: 14.75%
Q3: 44.08%
Good+12 pts over 3 years
In 2024, the financial autonomy of CASH ALIMENTAIRE DU SUD EST (43.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
2.59 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.54 years
Average
In 2024, the repayment capacity of CASH ALIMENTAIRE DU SUD EST (2.59) 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 214.03. 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 2.7x. 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
214.027
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
2.728
Liquidity indicators evolution CASH ALIMENTAIRE DU SUD EST
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
139.587
149.917
168.713
170.094
340.83
296.091
250.515
242.449
214.027
Interest coverage
1.173
0.714
0.689
0.937
2.465
1.138
2.053
2.142
2.728
Sector positioning
Liquidity ratio
214.032024
2022
2023
2024
Q1: 87.5
Med: 147.87
Q3: 244.64
Good-8 pts over 3 years
In 2024, the liquidity ratio of CASH ALIMENTAIRE DU SUD EST (214.03) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
2.73x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.9x
Good
In 2024, the interest coverage of CASH ALIMENTAIRE DU SUD EST (2.7x) 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. Average customer payment term: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. The company must finance 6 days of gap between collections and payments. Inventory turnover is 18 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 46 days of revenue, i.e. 3.0 M€ to permanently finance. Over 2016-2024, WCR increased by +48%, requiring additional financing.
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
2 975 594 €
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
40 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
34 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
18 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
46 j
WCR and payment terms evolution CASH ALIMENTAIRE DU SUD EST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 010 568 €
1 998 107 €
2 118 624 €
2 088 701 €
1 438 098 €
1 608 902 €
2 240 598 €
2 298 407 €
2 975 594 €
Inventory turnover (days)
14
14
12
13
15
19
18
17
18
Customer payment term (days)
49
45
49
49
47
62
46
43
40
Supplier payment term (days)
38
39
33
34
27
44
32
36
34
Positioning of CASH ALIMENTAIRE DU SUD EST 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 CASH ALIMENTAIRE DU SUD EST is estimated at
5 195 688 €
(range 2 205 676€ - 10 688 173€).
With an EBITDA of 1 189 289€, 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
2205k€5195k€10688k€
5 195 688 €Range: 2 205 676€ - 10 688 173€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 189 289 €×4.7x
Estimation5 622 880 €
1 959 638€ - 11 976 727€
Revenue Multiple30%
23 531 784 €×0.23x
Estimation5 410 352 €
2 941 658€ - 9 936 376€
Net Income Multiple20%
653 265 €×5.8x
Estimation3 805 718 €
1 716 804€ - 8 594 486€
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 CASH ALIMENTAIRE DU SUD EST with other companies in the same sector:
Frequently asked questions about CASH ALIMENTAIRE DU SUD EST
What is the revenue of CASH ALIMENTAIRE DU SUD EST ?
The revenue of CASH ALIMENTAIRE DU SUD EST in 2024 is 23.5 M€.
Is CASH ALIMENTAIRE DU SUD EST profitable?
Yes, CASH ALIMENTAIRE DU SUD EST generated a net profit of 653 k€ in 2024.
Where is the headquarters of CASH ALIMENTAIRE DU SUD EST ?
The headquarters of CASH ALIMENTAIRE DU SUD EST is located in NICE (06000), in the department Alpes-Maritimes.
Where to find the tax return of CASH ALIMENTAIRE DU SUD EST ?
The tax return of CASH ALIMENTAIRE DU SUD EST 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 CASH ALIMENTAIRE DU SUD EST operate?
CASH ALIMENTAIRE DU SUD EST 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