Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2015-07-02 (10 years)Status: ActiveBusiness sector: SupermarchésLocation: PONTAULT-COMBAULT (77340), Seine-et-Marne
LE MARCHE DE PONTAULT : revenue, balance sheet and financial ratios
LE MARCHE DE PONTAULT is a French company
founded 10 years ago,
specialized in the sector Supermarchés.
Based in PONTAULT-COMBAULT (77340),
this company of category ETI
shows in 2024 a revenue of 16.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE MARCHE DE PONTAULT (SIREN 812679652)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
16 652 598 €
16 820 416 €
16 054 213 €
17 588 471 €
18 766 829 €
18 669 917 €
18 176 604 €
18 919 909 €
14 455 216 €
Net income
-138 478 €
-281 299 €
-209 683 €
40 102 €
107 141 €
53 277 €
122 002 €
177 517 €
166 937 €
EBITDA
169 801 €
134 362 €
275 154 €
296 584 €
358 689 €
292 754 €
131 686 €
321 905 €
276 588 €
Net margin
-0.8%
-1.7%
-1.3%
0.2%
0.6%
0.3%
0.7%
0.9%
1.2%
Revenue and income statement
In 2024, LE MARCHE DE PONTAULT achieves revenue of 16.7 M€. Revenue is growing positively over 9 years (CAGR: +1.8%). Slight decline of -1% vs 2023. After deducting consumption (13.1 M€), gross margin stands at 3.6 M€, i.e. a rate of 22%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 170 k€, representing 1.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -138 k€ (-0.8% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
16 652 598 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 594 531 €
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
169 801 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
44 289 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-138 478 €
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
1.0%
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 3479%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
3478.529%
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
1.081%
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
-0.072%
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
-255.655
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LE MARCHE DE PONTAULT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
34.851
19.167
21.504
5.494
152.299
270.094
617.53
1516.361
3478.529
Financial autonomy
13.043
14.554
11.381
12.144
9.523
10.861
6.521
2.657
1.081
Repayment capacity
0.349
0.303
0.821
0.439
5.203
13.764
-25.286
-19.457
-255.655
Cash flow / Revenue
1.501%
1.316%
0.743%
0.382%
1.056%
0.798%
-0.762%
-1.031%
-0.072%
Sector positioning
Debt ratio
3478.532024
2022
2023
2024
Q1: 1.09
Med: 38.44
Q3: 110.66
Watch
In 2024, the debt ratio of LE MARCHE DE PONTAULT (3478.53) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
1.08%2024
2022
2023
2024
Q1: 14.11%
Med: 31.97%
Q3: 48.11%
Average
In 2024, the financial autonomy of LE MARCHE DE PONTAULT (1.1%) 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
-255.66 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.94 years
Q3: 3.03 years
Excellent
In 2024, the repayment capacity of LE MARCHE DE PONTAULT (-255.66) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 150.53. 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 12.0x. Operating income very largely covers interest expenses: high safety margin.
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
150.528
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
12.022
Liquidity indicators evolution LE MARCHE DE PONTAULT
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
87.636
95.849
101.747
103.251
123.011
153.762
173.317
159.86
150.528
Interest coverage
0.0
0.0
0.096
0.0
1.054
1.988
0.381
17.043
12.022
Sector positioning
Liquidity ratio
150.532024
2022
2023
2024
Q1: 105.99
Med: 141.63
Q3: 201.49
Good-10 pts over 3 years
In 2024, the liquidity ratio of LE MARCHE DE PONTAULT (150.53) 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
12.02x2024
2022
2023
2024
Q1: 0.0x
Med: 1.65x
Q3: 7.04x
Excellent+42 pts over 3 years
In 2024, the interest coverage of LE MARCHE DE PONTAULT (12.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 32 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 62 days. Favorable situation: supplier credit is longer than customer credit by 30 days. Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 108 days of revenue, i.e. 5.0 M€ to permanently finance. Over 2016-2024, WCR increased by +1036%, requiring additional financing.
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
4 996 112 €
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
32 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
62 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
6 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
108 j
WCR and payment terms evolution LE MARCHE DE PONTAULT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
439 728 €
308 773 €
2 896 987 €
2 666 251 €
5 199 538 €
3 227 836 €
5 859 948 €
5 745 686 €
4 996 112 €
Inventory turnover (days)
9
4
4
4
6
7
6
5
6
Customer payment term (days)
8
7
42
48
0
11
26
29
32
Supplier payment term (days)
26
37
77
69
93
32
75
72
62
Positioning of LE MARCHE DE PONTAULT in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of LE MARCHE DE PONTAULT is estimated at
1 937 521 €
(range 955 506€ - 3 705 593€).
With an EBITDA of 169 801€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.23x
(conservative valuation).
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
955k€1937k€3705k€
1 937 521 €Range: 955 506€ - 3 705 593€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
169 801 €×4.7x
Estimation802 808 €
279 788€ - 1 709 980€
Revenue Multiple30%
16 652 598 €×0.23x
Estimation3 828 712 €
2 081 706€ - 7 031 616€
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 (Supermarchés)
Compare LE MARCHE DE PONTAULT with other companies in the same sector:
Frequently asked questions about LE MARCHE DE PONTAULT
What is the revenue of LE MARCHE DE PONTAULT ?
The revenue of LE MARCHE DE PONTAULT in 2024 is 16.7 M€.
Is LE MARCHE DE PONTAULT profitable?
LE MARCHE DE PONTAULT recorded a net loss in 2024.
Where is the headquarters of LE MARCHE DE PONTAULT ?
The headquarters of LE MARCHE DE PONTAULT is located in PONTAULT-COMBAULT (77340), in the department Seine-et-Marne.
Where to find the tax return of LE MARCHE DE PONTAULT ?
The tax return of LE MARCHE DE PONTAULT 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 MARCHE DE PONTAULT operate?
LE MARCHE DE PONTAULT 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