Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-05-10 (8 years)Status: ActiveBusiness sector: SupermarchésLocation: COLOMBES (92700), Hauts-de-Seine
COLOMBES NATURE : revenue, balance sheet and financial ratios
COLOMBES NATURE is a French company
founded 8 years ago,
specialized in the sector Supermarchés.
Based in COLOMBES (92700),
this company of category PME
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COLOMBES NATURE (SIREN 829557172)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 304 794 €
1 243 961 €
1 261 529 €
879 806 €
2 390 944 €
3 626 690 €
3 921 969 €
2 014 293 €
Net income
42 408 €
128 799 €
9 317 €
144 184 €
-184 018 €
-44 686 €
-43 141 €
-63 790 €
EBITDA
95 761 €
60 512 €
55 160 €
-21 696 €
-205 293 €
-46 002 €
-45 786 €
-59 509 €
Net margin
3.3%
10.4%
0.7%
16.4%
-7.7%
-1.2%
-1.1%
-3.2%
Revenue and income statement
In 2024, COLOMBES NATURE achieves revenue of 1.3 M€. Revenue is declining over the period 2017-2024 (CAGR: -6.0%). Vs 2023: +5%. After deducting consumption (865 k€), gross margin stands at 440 k€, i.e. a rate of 34%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 96 k€, representing 7.3% of revenue. Positive scissor effect: EBITDA margin improves by +2.5 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 42 k€, i.e. 3.3% 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
1 304 794 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
439 835 €
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
95 761 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
68 928 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
42 408 €
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
7.3%
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 -7568%. 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 -1%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 12.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 4.6% 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
-7567.953%
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
-1.056%
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
4.563%
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
12.617
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-2.405
-76.253
-70.488
-112.706
-586.293
-561.538
-1453.313
-7567.953
Financial autonomy
-14.947
-27.512
-51.519
-80.011
-13.327
-17.882
-5.236
-1.056
Repayment capacity
-0.024
-1.953
-2.492
-2.073
6.906
32.407
5.129
12.617
Cash flow / Revenue
-3.127%
-1.055%
-1.174%
-7.609%
17.83%
2.488%
11.92%
4.563%
Sector positioning
Debt ratio
-7567.952024
2022
2023
2024
Q1: 1.06
Med: 38.51
Q3: 110.68
Excellent
In 2024, the debt ratio of COLOMBES NATURE (-7567.95) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-1.06%2024
2022
2023
2024
Q1: 14.13%
Med: 31.97%
Q3: 48.03%
Average
In 2024, the financial autonomy of COLOMBES NATURE (-1.1%) 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
12.62 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.93 years
Q3: 3.03 years
Average
In 2024, the repayment capacity of COLOMBES NATURE (12.62) 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 90.11. 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 15.4x. Operating income very largely covers interest expenses: high safety margin.
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
90.11
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
15.385
Liquidity indicators evolution COLOMBES NATURE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
33.008
49.899
32.105
57.543
125.846
135.031
76.372
90.11
Interest coverage
0.0
0.0
-1.128
-1.144
-49.276
33.254
28.644
15.385
Sector positioning
Liquidity ratio
90.112024
2022
2023
2024
Q1: 106.02
Med: 141.65
Q3: 201.68
Watch-23 pts over 3 years
In 2024, the liquidity ratio of COLOMBES NATURE (90.11) 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
15.38x2024
2022
2023
2024
Q1: 0.0x
Med: 1.64x
Q3: 7.03x
Excellent
In 2024, the interest coverage of COLOMBES NATURE (15.4x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. Excellent situation: suppliers finance 53 days of the operating cycle (retail model). Inventory turnover is 28 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 33 days of revenue, i.e. 120 k€ 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
119 571 €
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
1 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
54 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
28 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
33 j
WCR and payment terms evolution COLOMBES NATURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
107 664 €
39 337 €
69 596 €
137 097 €
541 160 €
161 614 €
131 574 €
119 571 €
Inventory turnover (days)
11
5
6
12
45
24
33
28
Customer payment term (days)
5
0
0
0
128
3
3
1
Supplier payment term (days)
58
25
22
40
197
41
77
54
Positioning of COLOMBES NATURE in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of COLOMBES NATURE is estimated at
365 785 €
(range 150 117€ - 759 052€).
With an EBITDA of 95 761€, 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
150k€365k€759k€
365 785 €Range: 150 117€ - 759 052€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
95 761 €×4.7x
Estimation452 752 €
157 789€ - 964 361€
Revenue Multiple30%
1 304 794 €×0.23x
Estimation299 994 €
163 109€ - 550 954€
Net Income Multiple20%
42 408 €×5.8x
Estimation247 056 €
111 450€ - 557 928€
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 (Supermarchés)
Compare COLOMBES NATURE with other companies in the same sector:
Yes, COLOMBES NATURE generated a net profit of 42 k€ in 2024.
Where is the headquarters of COLOMBES NATURE ?
The headquarters of COLOMBES NATURE is located in COLOMBES (92700), in the department Hauts-de-Seine.
Where to find the tax return of COLOMBES NATURE ?
The tax return of COLOMBES NATURE 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 COLOMBES NATURE operate?
COLOMBES NATURE operates in the sector Supermarchés (NAF code 47.11D). 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