Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-10-02 (16 years)Status: ActiveBusiness sector: SupermarchésLocation: CARPENTRAS (84200), Vaucluse
LE DESTOCKEUR : revenue, balance sheet and financial ratios
LE DESTOCKEUR is a French company
founded 16 years ago,
specialized in the sector Supermarchés.
Based in CARPENTRAS (84200),
this company of category PME
shows in 2017 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE DESTOCKEUR (SIREN 517584959)
Indicator
2019
2018
2017
2016
Revenue
N/C
N/C
1 517 855 €
1 450 905 €
Net income
28 516 €
28 371 €
39 598 €
38 871 €
EBITDA
N/C
N/C
70 835 €
72 501 €
Net margin
N/C
N/C
2.6%
2.7%
Revenue and income statement
In 2019, LE DESTOCKEUR generates positive net income of 29 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2019: 39 k€ -> 29 k€.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 516 €
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 70%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
69.591%
Financial autonomy (2019)
?
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
42.876%
Asset age ratio (2019)
?
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
Debt ratio
88.867
31.668
94.535
69.591
Financial autonomy
36.765
42.181
34.083
42.876
Repayment capacity
1.455
0.733
None
None
Cash flow / Revenue
4.61%
4.244%
None%
None%
Sector positioning
Debt ratio
69.592019
2017
2018
2019
Q1: 0.0
Med: 29.78
Q3: 109.3
Average+12 pts over 3 years
In 2019, the debt ratio of LE DESTOCKEUR (69.59) 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
42.88%2019
2017
2018
2019
Q1: 5.37%
Med: 26.8%
Q3: 44.62%
Good
In 2019, the financial autonomy of LE DESTOCKEUR (42.9%) 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.
Repayment capacity
0.73 years2017
2017
Q1: 0.0 years
Med: 0.72 years
Q3: 2.98 years
Average
In 2017, the repayment capacity of LE DESTOCKEUR (0.73) 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 161.69. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
161.693
Liquidity indicators evolution LE DESTOCKEUR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
194.393
159.884
141.541
161.693
Interest coverage
1.313
1.511
None
None
Sector positioning
Liquidity ratio
161.692019
2017
2018
2019
Q1: 97.82
Med: 131.29
Q3: 183.75
Good
In 2019, the liquidity ratio of LE DESTOCKEUR (161.69) 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
1.51x2017
2017
Q1: -0.42x
Med: 1.1x
Q3: 5.73x
Good
In 2017, the interest coverage of LE DESTOCKEUR (1.5x) 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 (2019)
?
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 (2019)
?
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 (2019)
?
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 (2019)
?
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 LE DESTOCKEUR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
34 038 €
83 011 €
0 €
0 €
Inventory turnover (days)
10
20
0
0
Customer payment term (days)
1
3
0
0
Supplier payment term (days)
16
34
0
0
Positioning of LE DESTOCKEUR in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 312 transactions of similar company sales
in 2019,
the value of LE DESTOCKEUR is estimated at
184 104 €
(range 34 482€ - 348 291€).
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 value2019
312 transactions
34k€184k€348k€
184 104 €Range: 34 482€ - 348 291€
NAF 5 année 2019
Valuation method used
Net Income Multiple
28 516 €
×
6.5x
=184 105 €
Range: 34 483€ - 348 291€
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 312 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 LE DESTOCKEUR with other companies in the same sector:
Yes, LE DESTOCKEUR generated a net profit of 29 k€ in 2019.
Where is the headquarters of LE DESTOCKEUR ?
The headquarters of LE DESTOCKEUR is located in CARPENTRAS (84200), in the department Vaucluse.
Where to find the tax return of LE DESTOCKEUR ?
The tax return of LE DESTOCKEUR 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 LE DESTOCKEUR operate?
LE DESTOCKEUR operates in the sector Supermarchés (NAF code 47.11D). 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