Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 2003-09-20 (22 years)Status: ActiveBusiness sector: SupérettesLocation: PARIS (75010), Paris
FLUOR DISTRIBUTION : revenue, balance sheet and financial ratios
FLUOR DISTRIBUTION is a French company
founded 22 years ago,
specialized in the sector Supérettes.
Based in PARIS (75010),
this company of category GE
shows in 2022 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FLUOR DISTRIBUTION (SIREN 449820745)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 899 372 €
2 213 419 €
2 643 517 €
2 770 199 €
2 896 574 €
2 574 926 €
2 772 303 €
Net income
99 345 €
145 518 €
113 291 €
208 081 €
223 937 €
323 019 €
236 519 €
237 508 €
EBITDA
N/C
209 451 €
267 028 €
345 993 €
386 144 €
491 971 €
396 086 €
395 449 €
Net margin
N/C
7.7%
5.1%
7.9%
8.1%
11.2%
9.2%
8.6%
Revenue and income statement
In 2023, FLUOR DISTRIBUTION generates positive net income of 99 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 238 k€ -> 99 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
99 345 €
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 362%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 15%. 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
362.493%
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
15.475%
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
290.303
215.691
268.857
412.111
701.672
426.797
276.689
362.493
Financial autonomy
18.81
23.14
21.043
14.993
8.741
14.697
19.653
15.475
Repayment capacity
1.419
2.062
2.521
3.55
5.933
2.963
2.842
None
Cash flow / Revenue
9.274%
10.276%
12.502%
10.077%
10.047%
8.447%
8.276%
None%
Sector positioning
Debt ratio
362.492023
2021
2022
2023
Q1: 0.25
Med: 28.55
Q3: 98.94
Watch
In 2023, the debt ratio of FLUOR DISTRIBUTION (362.49) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
15.47%2023
2021
2022
2023
Q1: 9.88%
Med: 33.66%
Q3: 52.58%
Average
In 2023, the financial autonomy of FLUOR DISTRIBUTION (15.5%) 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
2.84 years2022
2021
2022
Q1: 0.0 years
Med: 0.52 years
Q3: 3.07 years
Average
In 2022, the repayment capacity of FLUOR DISTRIBUTION (2.84) 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 109.13. 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
109.131
Liquidity indicators evolution FLUOR DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
136.823
260.371
261.106
255.483
256.074
189.481
137.986
109.131
Interest coverage
0.404
0.077
0.187
1.01
0.588
1.317
1.293
None
Sector positioning
Liquidity ratio
109.132023
2021
2022
2023
Q1: 99.14
Med: 149.39
Q3: 229.31
Average-34 pts over 3 years
In 2023, the liquidity ratio of FLUOR DISTRIBUTION (109.13) 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
1.29x2022
2021
2022
Q1: 0.0x
Med: 0.5x
Q3: 3.52x
Good
In 2022, the interest coverage of FLUOR DISTRIBUTION (1.3x) 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.
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 FLUOR DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
461 173 €
510 994 €
639 708 €
351 150 €
-33 388 €
214 436 €
207 297 €
0 €
Inventory turnover (days)
17
27
25
24
21
21
21
0
Customer payment term (days)
1
1
14
11
8
4
3
0
Supplier payment term (days)
45
33
42
43
21
26
46
0
Positioning of FLUOR DISTRIBUTION in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 357 transactions of similar company sales
in 2023,
the value of FLUOR DISTRIBUTION is estimated at
759 521 €
(range 260 288€ - 1 424 915€).
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
260k€759k€1424k€
759 521 €Range: 260 288€ - 1 424 915€
NAF 5 année 2023
Valuation method used
Net Income Multiple
99 345 €
×
7.6x
=759 522 €
Range: 260 288€ - 1 424 916€
Only this financial indicator is available for this company.
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 (Supérettes)
Compare FLUOR DISTRIBUTION with other companies in the same sector:
Frequently asked questions about FLUOR DISTRIBUTION
What is the revenue of FLUOR DISTRIBUTION ?
The revenue of FLUOR DISTRIBUTION in 2022 is 1.9 M€.
Is FLUOR DISTRIBUTION profitable?
Yes, FLUOR DISTRIBUTION generated a net profit of 99 k€ in 2023.
Where is the headquarters of FLUOR DISTRIBUTION ?
The headquarters of FLUOR DISTRIBUTION is located in PARIS (75010), in the department Paris.
Where to find the tax return of FLUOR DISTRIBUTION ?
The tax return of FLUOR DISTRIBUTION 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 FLUOR DISTRIBUTION operate?
FLUOR DISTRIBUTION operates in the sector Supérettes (NAF code 47.11C). 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