Employees: 11 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1982-10-18 (43 years)Status: ActiveBusiness sector: Centrales d'achat non alimentairesLocation: AMBERIEUX (69480), Rhone
ESPACE COOPERATIVE : revenue, balance sheet and financial ratios
ESPACE COOPERATIVE is a French company
founded 43 years ago,
specialized in the sector Centrales d'achat non alimentaires.
Based in AMBERIEUX (69480),
this company of category PME
shows in 2024 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ESPACE COOPERATIVE (SIREN 970500476)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 740 005 €
1 680 784 €
1 827 936 €
1 794 148 €
1 535 553 €
1 478 776 €
1 622 446 €
1 492 991 €
1 834 330 €
Net income
95 193 €
107 544 €
512 976 €
418 901 €
202 004 €
93 227 €
69 276 €
26 757 €
98 468 €
EBITDA
-1 979 173 €
-1 976 834 €
-1 665 204 €
-1 593 403 €
-1 424 183 €
-1 617 642 €
-1 535 981 €
-1 577 385 €
-1 713 207 €
Net margin
5.5%
6.4%
28.1%
23.3%
13.2%
6.3%
4.3%
1.8%
5.4%
Revenue and income statement
In 2024, ESPACE COOPERATIVE achieves revenue of 1.7 M€. Activity remains stable over the period (CAGR: -0.7%). Vs 2023: +4%. After deducting consumption (311 k€), gross margin stands at 1.4 M€, i.e. a rate of 82%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2.0 M€, representing -113.7% of revenue. Positive scissor effect: EBITDA margin improves by +3.9 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 95 k€, i.e. 5.5% 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
1 740 005 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 429 025 €
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
-1 979 173 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
18 614 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
95 193 €
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
-113.5%
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 1%. 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 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.827%
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
69.706%
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
-2.873%
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
-0.917
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
34.581
29.225
23.84
18.306
14.73
9.239
4.592
2.124
0.827
Financial autonomy
49.894
53.981
57.27
60.677
61.825
65.306
70.702
68.904
69.706
Repayment capacity
27.182
14.158
7.262
29.662
2.855
1.256
0.288
0.292
-0.917
Cash flow / Revenue
2.797%
5.612%
8.351%
1.761%
14.833%
19.768%
46.674%
23.41%
-2.873%
Sector positioning
Debt ratio
0.832024
2022
2023
2024
Q1: 0.09
Med: 12.77
Q3: 91.48
Good-16 pts over 3 years
In 2024, the debt ratio of ESPACE COOPERATIVE (0.83) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
69.71%2024
2022
2023
2024
Q1: 14.45%
Med: 32.5%
Q3: 56.23%
Excellent
In 2024, the financial autonomy of ESPACE COOPERATIVE (69.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-0.92 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.18 years
Q3: 3.44 years
Excellent-27 pts over 3 years
In 2024, the repayment capacity of ESPACE COOPERATIVE (-0.92) 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 167.69. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
167.687
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
-0.042
Liquidity indicators evolution ESPACE COOPERATIVE
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
137.073
132.31
133.713
134.562
139.264
151.846
179.286
164.466
167.687
Interest coverage
-2.011
-1.737
-1.48
-1.113
-0.929
-0.681
-0.372
-0.12
-0.042
Sector positioning
Liquidity ratio
167.692024
2022
2023
2024
Q1: 121.61
Med: 177.19
Q3: 308.74
Average-5 pts over 3 years
In 2024, the liquidity ratio of ESPACE COOPERATIVE (167.69) 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
-0.04x2024
2022
2023
2024
Q1: 0.0x
Med: 0.78x
Q3: 21.01x
Average
In 2024, the interest coverage of ESPACE COOPERATIVE (-0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 220 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 135 days. The gap of 85 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 100 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 461 days of revenue, i.e. 2.2 M€ to permanently finance. Over 2016-2024, WCR increased by +47%, 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
2 229 138 €
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
220 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
135 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
100 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
461 j
WCR and payment terms evolution ESPACE COOPERATIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 513 524 €
1 482 525 €
1 249 640 €
1 197 276 €
1 179 458 €
1 438 512 €
1 647 537 €
1 720 114 €
2 229 138 €
Inventory turnover (days)
95
125
96
115
91
71
71
85
100
Customer payment term (days)
72
88
50
95
135
152
188
215
220
Supplier payment term (days)
146
150
150
132
131
94
81
96
135
Positioning of ESPACE COOPERATIVE in its sector
Comparison with sector Centrales d'achat non alimentaires
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ESPACE COOPERATIVE is estimated at
389 561 €
(range 212 782€ - 1 069 525€).
The price/revenue ratio is 0.32x
(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
85 tx
212k€389k€1069k€
389 561 €Range: 212 782€ - 1 069 525€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 740 005 €×0.32x
Estimation562 132 €
313 089€ - 1 335 774€
Net Income Multiple20%
95 193 €×1.4x
Estimation130 706 €
62 324€ - 670 151€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Centrales d'achat non alimentaires)
Compare ESPACE COOPERATIVE with other companies in the same sector:
Frequently asked questions about ESPACE COOPERATIVE
What is the revenue of ESPACE COOPERATIVE ?
The revenue of ESPACE COOPERATIVE in 2024 is 1.7 M€.
Is ESPACE COOPERATIVE profitable?
Yes, ESPACE COOPERATIVE generated a net profit of 95 k€ in 2024.
Where is the headquarters of ESPACE COOPERATIVE ?
The headquarters of ESPACE COOPERATIVE is located in AMBERIEUX (69480), in the department Rhone.
Where to find the tax return of ESPACE COOPERATIVE ?
The tax return of ESPACE COOPERATIVE 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 ESPACE COOPERATIVE operate?
ESPACE COOPERATIVE operates in the sector Centrales d'achat non alimentaires (NAF code 46.19A). 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