HECODIS : revenue, balance sheet and financial ratios

HECODIS is a French company founded 38 years ago, specialized in the sector Supermarchés. Based in CAMBLANES-ET-MEYNAC (33360), this company of category PME shows in 2021 a revenue of 21.9 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - HECODIS (SIREN 343512752)
Indicator 2024 2023 2021 2020 2019 2018 2017 2016
Revenue N/C N/C 21 857 203 € 19 870 345 € 17 949 548 € 17 804 520 € 16 937 386 € 14 614 650 €
Net income 837 299 € 1 315 744 € 739 380 € 623 101 € 460 030 € 443 944 € 198 591 € 155 681 €
EBITDA N/C N/C 1 762 708 € 1 432 859 € 1 024 836 € 793 009 € 574 500 € 326 903 €
Net margin N/C N/C 3.4% 3.1% 2.6% 2.5% 1.2% 1.1%

Revenue and income statement

In 2024, HECODIS generates positive net income of 837 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 156 k€ -> 837 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

837 299 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 126%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 24%. 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

126.232%

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

23.538%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

24.3%

Solvency indicators evolution
HECODIS

Sector positioning

Debt ratio
126.23 2024
2021
2023
2024
Q1: 1.09
Med: 38.44
Q3: 110.66
Average

In 2024, the debt ratio of HECODIS (126.23) 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
23.54% 2024
2021
2023
2024
Q1: 14.11%
Med: 31.97%
Q3: 48.11%
Average

In 2024, the financial autonomy of HECODIS (23.5%) 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
0.68 years 2021
2021
Q1: 0.0 years
Med: 1.14 years
Q3: 3.12 years
Good

In 2021, the repayment capacity of HECODIS (0.68) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 160.80. 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

160.801

Liquidity indicators evolution
HECODIS

Sector positioning

Liquidity ratio
160.8 2024
2021
2023
2024
Q1: 105.99
Med: 141.63
Q3: 201.49
Good +15 pts over 3 years

In 2024, the liquidity ratio of HECODIS (160.80) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.

Interest coverage
1.03x 2021
2021
Q1: 0.0x
Med: 0.92x
Q3: 3.21x
Good

In 2021, the interest coverage of HECODIS (1.0x) 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 (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
HECODIS

Positioning of HECODIS in its sector

Comparison with sector Supermarchés

Valuation estimate

Based on 551 transactions of similar company sales in 2024, the value of HECODIS is estimated at 4 877 842 € (range 2 200 451€ - 11 015 674€). 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 value 2024
551 transactions
2200k€ 4877k€ 11015k€
4 877 842 € Range: 2 200 451€ - 11 015 674€
NAF 5 année 2024

Valuation method used

Net Income Multiple
837 299 € × 5.8x = 4 877 843 €
Range: 2 200 452€ - 11 015 674€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 551 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 (Supermarchés)

Compare HECODIS with other companies in the same sector:

Frequently asked questions about HECODIS

What is the revenue of HECODIS ?

The revenue of HECODIS in 2021 is 21.9 M€.

Is HECODIS profitable?

Yes, HECODIS generated a net profit of 837 k€ in 2024.

Where is the headquarters of HECODIS ?

The headquarters of HECODIS is located in CAMBLANES-ET-MEYNAC (33360), in the department Gironde.

Where to find the tax return of HECODIS ?

The tax return of HECODIS 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 HECODIS operate?

HECODIS operates in the sector Supermarchés (NAF code 47.11D). See the 'Sector positioning' section above to compare the company with its competitors.