COMPROX : revenue, balance sheet and financial ratios

COMPROX is a French company founded 13 years ago, specialized in the sector Supermarchés. Based in VAULX-EN-VELIN (69120), this company of category PME shows in 2021 a revenue of 3.9 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-04-25

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - COMPROX (SIREN 751980376)
Indicator 2023 2022 2021 2020 2019 2018 2017
Revenue N/C N/C 3 903 920 € 4 442 143 € 4 068 386 € 4 238 149 € 4 302 774 €
Net income 10 738 € 12 951 € 37 399 € 56 367 € 67 752 € 83 121 € 50 508 €
EBITDA N/C N/C 17 553 € 45 446 € -142 421 € 57 584 € 56 920 €
Net margin N/C N/C 1.0% 1.3% 1.7% 2.0% 1.2%

Revenue and income statement

In 2023, COMPROX generates positive net income of 11 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 51 k€ -> 11 k€.

Net income (2023) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

10 738 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

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 20%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

Debt ratio (2023) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

49.217%

Financial autonomy (2023) ?
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

19.51%

Asset age ratio (2023) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

7.0%

Solvency indicators evolution
COMPROX

Sector positioning

Debt ratio
49.22 2023
2021
2022
2023
Q1: 1.67
Med: 39.22
Q3: 113.04
Average

In 2023, the debt ratio of COMPROX (49.22) 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
19.51% 2023
2021
2022
2023
Q1: 14.26%
Med: 30.93%
Q3: 46.43%
Average -14 pts over 3 years

In 2023, the financial autonomy of COMPROX (19.5%) 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
-2.83 years 2021
2021
Q1: 0.0 years
Med: 1.14 years
Q3: 3.12 years
Excellent

In 2021, the repayment capacity of COMPROX (-2.83) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 138.43. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2023) ?
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

138.425

Liquidity indicators evolution
COMPROX

Sector positioning

Liquidity ratio
138.43 2023
2021
2022
2023
Q1: 109.22
Med: 142.83
Q3: 196.34
Average -8 pts over 3 years

In 2023, the liquidity ratio of COMPROX (138.43) 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
66.19x 2021
2021
Q1: 0.0x
Med: 0.93x
Q3: 3.23x
Excellent

In 2021, the interest coverage of COMPROX (66.2x) 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.

Operating WCR (2023) ?
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 (2023) ?
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 (2023) ?
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 (2023) ?
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
COMPROX

Positioning of COMPROX in its sector

Comparison with sector Supermarchés

Valuation estimate

Based on 357 transactions of similar company sales in 2023, the value of COMPROX is estimated at 82 095 € (range 28 134€ - 154 016€). 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 value 2023
357 transactions
28k€ 82k€ 154k€
82 095 € Range: 28 134€ - 154 016€
NAF 5 année 2023

Valuation method used

Net Income Multiple
10 738 € × 7.6x = 82 095 €
Range: 28 134€ - 154 016€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 357 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 COMPROX with other companies in the same sector:

Frequently asked questions about COMPROX

What is the revenue of COMPROX ?

The revenue of COMPROX in 2021 is 3.9 M€.

Is COMPROX profitable?

Yes, COMPROX generated a net profit of 11 k€ in 2023.

Where is the headquarters of COMPROX ?

The headquarters of COMPROX is located in VAULX-EN-VELIN (69120), in the department Rhone.

Where to find the tax return of COMPROX ?

The tax return of COMPROX 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 COMPROX operate?

COMPROX operates in the sector Supermarchés (NAF code 47.11D). See the 'Sector positioning' section above to compare the company with its competitors.