Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-12-01 (17 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: NASSANDRES SUR RISLE (27170), Eure
EURL SOUFFLA : revenue, balance sheet and financial ratios
EURL SOUFFLA is a French company
founded 17 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in NASSANDRES SUR RISLE (27170),
this company of category PME
shows in 2023 a revenue of 172 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EURL SOUFFLA (SIREN 509409397)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
172 232 €
172 829 €
185 088 €
200 960 €
195 135 €
216 897 €
210 568 €
211 630 €
Net income
2 423 €
10 819 €
1 074 €
13 930 €
9 126 €
-22 912 €
1 293 €
9 559 €
EBITDA
4 403 €
15 352 €
4 897 €
21 964 €
15 140 €
6 191 €
3 468 €
14 952 €
Net margin
1.4%
6.3%
0.6%
6.9%
4.7%
-10.6%
0.6%
4.5%
Revenue and income statement
In 2023, EURL SOUFFLA achieves revenue of 172 k€. Activity remains stable over the period (CAGR: -2.9%). Slight decline of -0% vs 2022. After deducting consumption (117 k€), gross margin stands at 56 k€, i.e. a rate of 32%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4 k€, representing 2.6% of revenue. Warning negative scissor effect: despite revenue change (-0%), EBITDA varies by -71%, reducing margin by 6.3 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2 k€, i.e. 1.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
172 232 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
55 577 €
EBITDA (2023)
?
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
4 403 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 914 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 423 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.6%
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 54%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 10.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 2.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
53.793%
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
34.978%
Cash flow / Revenue (2023)
?
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
2.271%
Repayment capacity (2023)
?
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
10.332
Asset age ratio (2023)
?
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
Debt ratio
41.051
34.001
36.547
31.536
4.936
0.0
0.237
53.793
Financial autonomy
22.78
23.571
13.862
17.138
3.01
0.0
0.176
34.978
Repayment capacity
2.378
10.546
-0.829
0.987
0.156
0.0
0.0
10.332
Cash flow / Revenue
5.698%
1.089%
-8.228%
7.677%
9.602%
1.979%
7.758%
2.271%
Sector positioning
Debt ratio
53.792023
2021
2022
2023
Q1: 0.0
Med: 16.38
Q3: 100.81
Average+36 pts over 3 years
In 2023, the debt ratio of EURL SOUFFLA (53.79) 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
34.98%2023
2021
2022
2023
Q1: 0.54%
Med: 16.35%
Q3: 43.46%
Good+42 pts over 3 years
In 2023, the financial autonomy of EURL SOUFFLA (35.0%) 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
10.33 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.8 years
Average+50 pts over 3 years
In 2023, the repayment capacity of EURL SOUFFLA (10.33) 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 interest coverage ratio (= EBIT / Interest expenses) is 1.4x. Coverage is limited: any activity downturn would jeopardize interest payments.
Interest coverage (2023)
?
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
1.431
Liquidity indicators evolution EURL SOUFFLA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
292.235
630.545
131.588
206.414
193.855
178.075
292.674
None
Interest coverage
7.257
27.278
13.81
1.057
0.756
20.625
0.0
1.431
Sector positioning
Liquidity ratio
292.672022
2021
2022
Q1: 83.38
Med: 137.91
Q3: 229.69
Excellent+16 pts over 2 years
In 2022, the liquidity ratio of EURL SOUFFLA (292.67) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
1.43x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.47x
Good-10 pts over 3 years
In 2023, the interest coverage of EURL SOUFFLA (1.4x) 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. Inventory turnover is 135 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 179 days of revenue, i.e. 86 k€ to permanently finance. Over 2016-2023, WCR increased by +208%, requiring additional financing.
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
85 587 €
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
135 j
WCR in days of revenue (2023)
?
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
179 j
WCR and payment terms evolution EURL SOUFFLA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
27 787 €
35 563 €
17 094 €
13 492 €
9 385 €
34 352 €
42 295 €
85 587 €
Inventory turnover (days)
36
38
34
14
37
37
89
135
Customer payment term (days)
0
0
0
0
0
0
0
0
Supplier payment term (days)
0
0
20
8
14
0
2
0
Positioning of EURL SOUFFLA in its sector
Comparison with sector Commerce d'alimentation générale
Valuation estimate
Based on 357 transactions of similar company sales
in 2023,
the value of EURL SOUFFLA is estimated at
33 111 €
(range 19 323€ - 59 652€).
With an EBITDA of 4 403€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.33x
(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 value2023
357 transactions
19k€33k€59k€
33 111 €Range: 19 323€ - 59 652€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 403 €×5.6x
Estimation24 857 €
15 748€ - 50 726€
Revenue Multiple30%
172 232 €×0.33x
Estimation56 594 €
33 931€ - 91 130€
Net Income Multiple20%
2 423 €×7.6x
Estimation18 525 €
6 348€ - 34 753€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
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 (Commerce d'alimentation générale)
Compare EURL SOUFFLA with other companies in the same sector:
Yes, EURL SOUFFLA generated a net profit of 2 k€ in 2023.
Where is the headquarters of EURL SOUFFLA ?
The headquarters of EURL SOUFFLA is located in NASSANDRES SUR RISLE (27170), in the department Eure.
Where to find the tax return of EURL SOUFFLA ?
The tax return of EURL SOUFFLA 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 EURL SOUFFLA operate?
EURL SOUFFLA 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