Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-11-02 (19 years)Status: ActiveBusiness sector: SupérettesLocation: BALMA (31130), Haute-Garonne
JADE DISTRIBUTION : revenue, balance sheet and financial ratios
JADE DISTRIBUTION is a French company
founded 19 years ago,
specialized in the sector Supérettes.
Based in BALMA (31130),
this company of category PME
shows in 2021 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JADE DISTRIBUTION (SIREN 492697255)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
2 363 342 €
2 469 296 €
2 241 201 €
2 173 339 €
2 134 472 €
2 188 149 €
Net income
8 735 €
26 884 €
11 787 €
37 735 €
69 221 €
43 681 €
27 666 €
28 997 €
8 048 €
EBITDA
N/C
N/C
N/C
12 199 €
66 070 €
44 331 €
32 137 €
31 977 €
68 971 €
Net margin
N/C
N/C
N/C
1.6%
2.8%
1.9%
1.3%
1.4%
0.4%
Revenue and income statement
In 2024, JADE DISTRIBUTION generates positive net income of 9 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 8 k€ -> 9 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
8 735 €
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 29%. 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 58%. 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
29.198%
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
57.552%
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
117.893
73.743
41.817
23.981
0.0
59.457
49.065
37.815
29.198
Financial autonomy
29.706
36.082
43.208
50.647
62.484
46.814
46.683
52.604
57.552
Repayment capacity
2.346
3.091
2.125
1.211
0.0
3.099
None
None
None
Cash flow / Revenue
3.325%
1.939%
1.824%
2.165%
2.591%
2.855%
None%
None%
None%
Sector positioning
Debt ratio
29.22024
2022
2023
2024
Q1: 0.25
Med: 23.83
Q3: 85.22
Average
In 2024, the debt ratio of JADE DISTRIBUTION (29.20) 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
57.55%2024
2022
2023
2024
Q1: 10.71%
Med: 34.3%
Q3: 54.75%
Excellent+9 pts over 3 years
In 2024, the financial autonomy of JADE DISTRIBUTION (57.5%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 186.58. 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
186.583
Liquidity indicators evolution JADE DISTRIBUTION
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
105.223
103.225
97.912
111.922
109.644
151.998
144.007
169.244
186.583
Interest coverage
10.209
14.873
10.508
4.649
1.314
9.837
None
None
None
Sector positioning
Liquidity ratio
186.582024
2022
2023
2024
Q1: 96.57
Med: 149.63
Q3: 227.74
Good+13 pts over 3 years
In 2024, the liquidity ratio of JADE DISTRIBUTION (186.58) 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.
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 JADE DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
78 314 €
77 268 €
105 972 €
98 232 €
88 648 €
87 444 €
0 €
0 €
0 €
Inventory turnover (days)
12
13
14
14
14
15
0
0
0
Customer payment term (days)
0
1
1
1
1
1
0
0
0
Supplier payment term (days)
22
22
23
23
24
24
0
0
0
Positioning of JADE DISTRIBUTION in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of JADE DISTRIBUTION is estimated at
50 887 €
(range 22 955€ - 114 919€).
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 value2024
551 transactions
22k€50k€114k€
50 887 €Range: 22 955€ - 114 919€
NAF 5 année 2024
Valuation method used
Net Income Multiple
8 735 €
×
5.8x
=50 887 €
Range: 22 956€ - 114 919€
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 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 (Supérettes)
Compare JADE DISTRIBUTION with other companies in the same sector:
Frequently asked questions about JADE DISTRIBUTION
What is the revenue of JADE DISTRIBUTION ?
The revenue of JADE DISTRIBUTION in 2021 is 2.4 M€.
Is JADE DISTRIBUTION profitable?
Yes, JADE DISTRIBUTION generated a net profit of 9 k€ in 2024.
Where is the headquarters of JADE DISTRIBUTION ?
The headquarters of JADE DISTRIBUTION is located in BALMA (31130), in the department Haute-Garonne.
Where to find the tax return of JADE DISTRIBUTION ?
The tax return of JADE 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 JADE DISTRIBUTION operate?
JADE 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