Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2017-04-10 (9 years)Status: ActiveBusiness sector: Commerce de gros (commerce interentreprises) de fruits et légumesLocation: VILLEPINTE (93420), Seine-Saint-Denis
DISTRIBAM : revenue, balance sheet and financial ratios
DISTRIBAM is a French company
founded 9 years ago,
specialized in the sector Commerce de gros (commerce interentreprises) de fruits et légumes.
Based in VILLEPINTE (93420),
this company of category GE
shows in 2024 a revenue of 56.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Signal structurel : exploitation déficitaire (EBE négatif).
In summary, DISTRIBAM combines a growing business with positive profitability. Its financial structure is solid, with debt well contained relative to its sector.
Financial history - DISTRIBAM (SIREN 829221233)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
56 914 584 €
81 086 746 €
14 513 228 €
14 283 095 €
15 671 070 €
12 656 388 €
Net income
310 828 €
477 340 €
89 011 €
176 379 €
233 731 €
143 188 €
EBITDA
-661 725 €
-1 093 324 €
80 087 €
155 994 €
241 833 €
117 378 €
Net margin
0.5%
0.6%
0.6%
1.2%
1.5%
1.1%
Revenue and income statement
In 2024, DISTRIBAM achieves revenue of 56.9 M€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +38.0%. Significant drop of -30% vs 2023. After deducting consumption (54.7 M€), gross margin stands at 2.2 M€, i.e. a rate of 4%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -662 k€, representing -1.2% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 311 k€, i.e. 0.5% 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
56 914 584 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 177 995 €
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
-661 725 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 249 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
310 828 €
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
-1.2%
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 0%. Compared with its sector, this ratio places the company among the best positioned (sector median: 21.0%). Financial autonomy (= Equity / Total assets x 100) reaches 13%. This ratio is less favorable than the sector median (37.5%) and warrants attention.
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
0.0%
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
12.78%
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
-0.66%
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
0.0
Solvency indicators evolution DISTRIBAM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
2.296
0.0
Financial autonomy
-14.268
-7.683
0.19
2.397
7.244
12.784
Repayment capacity
0.0
0.0
0.0
0.0
-0.058
0.0
Cash flow / Revenue
1.131%
1.491%
1.235%
0.589%
-0.526%
-0.657%
Sector positioning
Debt ratio
0.0%2024
Q1: 1.74%
Med: 21.0%
Q3: 64.21%
Excellent-23 pts over 3 years
In 2024, the debt ratio of DISTRIBAM (0.0%) 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
12.78%2024
Q1: 21.28%
Med: 37.53%
Q3: 54.04%
Watch+11 pts over 3 years
In 2024, the financial autonomy of DISTRIBAM (12.8%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.0 years2024
Q1: 0.0 years
Med: 0.45 years
Q3: 2.06 years
Excellent
In 2024, the repayment capacity of DISTRIBAM (0.00) 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 1.12. This ratio is less favorable than the sector median (1.7) and warrants attention.
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
1.12
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
-8.75
Liquidity indicators evolution DISTRIBAM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
0.8751399999999999
0.92412
0.98167
1.01163
1.06909
1.12188
Interest coverage
6.383
2.374
1.839
7.923
-10.125
-8.753
Sector positioning
Liquidity ratio
1.122024
Q1: 1.25
Med: 1.68
Q3: 2.57
Watch
In 2024, the liquidity ratio of DISTRIBAM (1.12) 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
-8.75x2024
Q1: 0.0x
Med: 0.65x
Q3: 5.72x
Watch-53 pts over 3 years
In 2024, the interest coverage of DISTRIBAM (-8.8x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 50 days of revenue, i.e. 7.8 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
7 849 659 €
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
33 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
10 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
50 j
WCR and payment terms evolution DISTRIBAM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
1 129 583 €
1 139 443 €
1 705 687 €
2 941 106 €
11 837 043 €
7 849 659 €
Inventory turnover (days)
11
8
9
18
8
10
Customer payment term (days)
42
27
25
32
36
33
Supplier payment term (days)
67
42
55
86
56
54
Positioning of DISTRIBAM in its sector
Comparison with sector Commerce de gros (commerce interentreprises) de fruits et légumes
Valuation estimate
Based on 94 transactions of similar company sales
(all years),
the value of DISTRIBAM is estimated at
4 428 087 €
(range 3 277 297€ - 6 621 199€).
The price/revenue ratio is 0.12x
(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
94 tx
3277k€4428k€6621k€
4 428 087 €Range: 3 277 297€ - 6 621 199€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
56 914 584 €×0.12x
Estimation6 780 599 €
5 176 462€ - 9 651 900€
Net Income Multiple20%
310 828 €×2.9x
Estimation899 321 €
428 550€ - 2 075 150€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 94 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 de gros (commerce interentreprises) de fruits et légumes)
Compare DISTRIBAM with other companies in the same sector:
Yes, DISTRIBAM generated a net profit of 311 k€ in 2024.
Where is the headquarters of DISTRIBAM ?
The headquarters of DISTRIBAM is located in VILLEPINTE (93420), in the department Seine-Saint-Denis.
Where to find the tax return of DISTRIBAM ?
The tax return of DISTRIBAM 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 DISTRIBAM operate?
DISTRIBAM operates in the sector Commerce de gros (commerce interentreprises) de fruits et légumes (NAF code 46.31Z). See the 'Sector positioning' section above to compare the company with its competitors.