Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-12-01 (9 years)Status: ActiveBusiness sector: Restauration de type rapideLocation: SAINT-LOUIS (97450), La Reunion
JYPSO DISTRIBUTION : revenue, balance sheet and financial ratios
JYPSO DISTRIBUTION is a French company
founded 9 years ago,
specialized in the sector Restauration de type rapide.
Based in SAINT-LOUIS (97450),
this company of category PME
shows in 2024 a revenue of 924 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JYPSO DISTRIBUTION (SIREN 823846209)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
924 489 €
292 640 €
728 559 €
347 373 €
431 872 €
422 967 €
463 700 €
651 824 €
Net income
31 713 €
1 295 €
21 961 €
4 321 €
-14 450 €
-862 €
15 743 €
14 000 €
EBITDA
54 175 €
20 188 €
46 842 €
20 606 €
-1 196 €
17 611 €
26 804 €
18 151 €
Net margin
3.4%
0.4%
3.0%
1.2%
-3.3%
-0.2%
3.4%
2.1%
Revenue and income statement
In 2024, JYPSO DISTRIBUTION achieves revenue of 924 k€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.1%. Vs 2023, growth of +216% (293 k€ -> 924 k€). After deducting consumption (321 k€), gross margin stands at 603 k€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 54 k€, representing 5.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 32 k€, i.e. 3.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
924 489 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
603 413 €
EBITDA (2024)
?
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
54 175 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
38 322 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
31 713 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.9%
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
33.692%
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
5.945%
Cash flow / Revenue (2024)
?
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
6.06%
Repayment capacity (2024)
?
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
1.085
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
446.371
205.561
143.387
162.949
10.758
0.0
12.233
33.692
Financial autonomy
38.07
22.381
16.404
12.078
1.02
0.0
2.473
5.945
Repayment capacity
6.849
3.373
3.514
17.476
0.153
0.0
0.0
1.085
Cash flow / Revenue
2.4%
5.223%
3.751%
0.527%
5.814%
5.66%
6.139%
6.06%
Sector positioning
Debt ratio
33.692024
2022
2023
2024
Q1: 0.0
Med: 16.12
Q3: 113.7
Average+30 pts over 3 years
In 2024, the debt ratio of JYPSO DISTRIBUTION (33.69) 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
5.95%2024
2022
2023
2024
Q1: 0.43%
Med: 16.82%
Q3: 42.04%
Average+8 pts over 3 years
In 2024, the financial autonomy of JYPSO DISTRIBUTION (6.0%) 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
1.08 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 1.89 years
Average+39 pts over 3 years
In 2024, the repayment capacity of JYPSO DISTRIBUTION (1.08) 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 89.90. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 1.4x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
89.902
Interest coverage (2024)
?
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
1.383
Liquidity indicators evolution JYPSO DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
86.225
51.216
47.623
46.45
34.7
39.304
22.895
89.902
Interest coverage
13.404
7.126
7.933
-84.532
2.237
0.011
0.0
1.383
Sector positioning
Liquidity ratio
89.92024
2022
2023
2024
Q1: 55.0
Med: 110.69
Q3: 196.26
Average+16 pts over 3 years
In 2024, the liquidity ratio of JYPSO DISTRIBUTION (89.90) 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
1.38x2024
2022
2023
2024
Q1: 0.0x
Med: 0.01x
Q3: 2.83x
Good+12 pts over 3 years
In 2024, the interest coverage of JYPSO DISTRIBUTION (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. Average customer payment term: 121 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 284 days. Excellent situation: suppliers finance 163 days of the operating cycle (retail model). WCR is negative (-47 days): operations structurally generate cash. Notable WCR improvement over the period (-20%), freeing up cash.
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
-120 979 €
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
121 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
284 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 in days of revenue (2024)
?
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
-47 j
WCR and payment terms evolution JYPSO DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-100 446 €
-197 819 €
-186 347 €
-206 880 €
-201 601 €
-204 820 €
-165 930 €
-120 979 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
5
4
11
0
0
0
3
121
Supplier payment term (days)
68
230
236
217
390
166
396
284
Positioning of JYPSO DISTRIBUTION in its sector
Comparison with sector Restauration de type rapide
Valuation estimate
Based on 698 transactions of similar company sales
in 2024,
the value of JYPSO DISTRIBUTION is estimated at
348 362 €
(range 185 850€ - 620 080€).
With an EBITDA of 54 175€, the sector multiple of 5.4x is applied.
The price/revenue ratio is 0.57x
(in line with sector norms).
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
698 transactions
185k€348k€620k€
348 362 €Range: 185 850€ - 620 080€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
54 175 €×5.4x
Estimation292 427 €
144 058€ - 575 008€
Revenue Multiple30%
924 489 €×0.57x
Estimation526 805 €
306 031€ - 775 671€
Net Income Multiple20%
31 713 €×7.0x
Estimation220 535 €
110 061€ - 499 378€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 698 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 (Restauration de type rapide)
Compare JYPSO DISTRIBUTION with other companies in the same sector:
Frequently asked questions about JYPSO DISTRIBUTION
What is the revenue of JYPSO DISTRIBUTION ?
The revenue of JYPSO DISTRIBUTION in 2024 is 924 k€.
Is JYPSO DISTRIBUTION profitable?
Yes, JYPSO DISTRIBUTION generated a net profit of 32 k€ in 2024.
Where is the headquarters of JYPSO DISTRIBUTION ?
The headquarters of JYPSO DISTRIBUTION is located in SAINT-LOUIS (97450), in the department La Reunion.
Where to find the tax return of JYPSO DISTRIBUTION ?
The tax return of JYPSO 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 JYPSO DISTRIBUTION operate?
JYPSO DISTRIBUTION operates in the sector Restauration de type rapide (NAF code 56.10C). 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