Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-08-27 (13 years)Status: ActiveBusiness sector: Commerce de détail d'habillement en magasin spécialiséLocation: MACON (71000), Saone-et-Loire
HC DISTRIBUTION : revenue, balance sheet and financial ratios
HC DISTRIBUTION is a French company
founded 13 years ago,
specialized in the sector Commerce de détail d'habillement en magasin spécialisé.
Based in MACON (71000),
this company of category PME
shows in 2015 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HC DISTRIBUTION (SIREN 753485028)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
1 393 273 €
1 256 450 €
Net income
114 205 €
112 585 €
170 344 €
78 773 €
90 901 €
64 476 €
70 992 €
46 697 €
68 761 €
45 537 €
39 973 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
51 064 €
64 596 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
N/C
3.3%
3.2%
Revenue and income statement
In 2024, HC DISTRIBUTION generates positive net income of 114 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2014-2024: 40 k€ -> 114 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
114 205 €
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 40%. The balance between equity and debt is satisfactory.
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
35.362%
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
39.988%
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
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
90.043
37.138
37.622
56.183
39.219
14.801
89.368
35.402
34.015
55.923
35.362
Financial autonomy
16.953
21.849
25.899
28.63
39.213
41.845
28.662
34.8
34.232
30.605
39.988
Repayment capacity
1.616
1.467
None
None
None
None
None
None
None
None
None
Cash flow / Revenue
4.09%
2.504%
None%
None%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
35.362024
2022
2023
2024
Q1: 0.78
Med: 21.74
Q3: 81.35
Average+8 pts over 3 years
In 2024, the debt ratio of HC DISTRIBUTION (35.36) 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
39.99%2024
2022
2023
2024
Q1: 7.04%
Med: 33.52%
Q3: 60.34%
Good+8 pts over 3 years
In 2024, the financial autonomy of HC DISTRIBUTION (40.0%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 185.03. 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
185.033
Liquidity indicators evolution HC DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
125.383
123.87
132.579
155.306
183.583
168.628
204.061
170.886
170.196
165.882
185.033
Interest coverage
8.51
9.866
None
None
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
185.032024
2022
2023
2024
Q1: 112.99
Med: 209.42
Q3: 385.58
Average
In 2024, the liquidity ratio of HC DISTRIBUTION (185.03) 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.
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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution HC DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
328 021 €
415 502 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
20
26
0
0
0
0
0
0
0
0
0
Customer payment term (days)
73
80
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
90
110
0
0
0
0
0
0
0
0
0
Positioning of HC DISTRIBUTION in its sector
Comparison with sector Commerce de détail d'habillement en magasin spécialisé
Valuation estimate
Based on 68 transactions of similar company sales
in 2024,
the value of HC DISTRIBUTION is estimated at
373 408 €
(range 187 795€ - 684 666€).
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
68 tx
187k€373k€684k€
373 408 €Range: 187 795€ - 684 666€
NAF 5 année 2024
Valuation method used
Net Income Multiple
114 205 €
×
3.3x
=373 409 €
Range: 187 796€ - 684 666€
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 68 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 détail d'habillement en magasin spécialisé)
Compare HC DISTRIBUTION with other companies in the same sector:
Yes, HC DISTRIBUTION generated a net profit of 114 k€ in 2024.
Where is the headquarters of HC DISTRIBUTION ?
The headquarters of HC DISTRIBUTION is located in MACON (71000), in the department Saone-et-Loire.
Where to find the tax return of HC DISTRIBUTION ?
The tax return of HC 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 HC DISTRIBUTION operate?
HC DISTRIBUTION operates in the sector Commerce de détail d'habillement en magasin spécialisé (NAF code 47.71Z). 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