Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2005-07-26 (20 years)Status: ActiveBusiness sector: Autres commerces de détail spécialisés diversLocation: LILLE (59800), Nord
LE PETIT SOUK : revenue, balance sheet and financial ratios
LE PETIT SOUK is a French company
founded 20 years ago,
specialized in the sector Autres commerces de détail spécialisés divers.
Based in LILLE (59800),
this company of category ETI
shows in 2024 a revenue of 26.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE PETIT SOUK (SIREN 483884193)
Indicator
2024
2023
2020
2019
2018
2017
2016
2015
2014
Revenue
26 000 344 €
20 288 204 €
11 719 940 €
10 920 600 €
9 049 338 €
N/C
N/C
3 944 797 €
2 680 144 €
Net income
3 573 453 €
2 400 532 €
195 551 €
-595 930 €
32 893 €
326 428 €
317 602 €
207 650 €
135 332 €
EBITDA
6 392 205 €
4 786 586 €
766 627 €
-196 102 €
329 119 €
N/C
N/C
384 538 €
164 114 €
Net margin
13.7%
11.8%
1.7%
-5.5%
0.4%
N/C
N/C
5.3%
5.0%
Revenue and income statement
In 2024, LE PETIT SOUK achieves revenue of 26.0 M€. Over the period 2014-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +25.5%. Vs 2023, growth of +28% (20.3 M€ -> 26.0 M€). After deducting consumption (7.0 M€), gross margin stands at 19.0 M€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 6.4 M€, representing 24.6% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.6 M€, i.e. 13.7% 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
26 000 344 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
18 995 770 €
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
6 392 205 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 658 144 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 573 453 €
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
24.6%
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 99%. Debt level is high: negotiating margin with banks is reduced. 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 repayment capacity (= Financial debt / Cash flow) indicates it would take 2.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 16.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
98.696%
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
42.909%
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
16.432%
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
2.66
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
2014
2015
2016
2017
2018
2019
2020
2023
2024
Debt ratio
52.374
68.14
87.161
113.585
212.266
500.54
394.52
123.659
98.696
Financial autonomy
57.216
51.042
45.727
39.129
26.322
14.062
17.027
37.376
42.909
Repayment capacity
4.834
4.364
None
None
17.152
-27.446
11.914
3.242
2.66
Cash flow / Revenue
6.028%
6.726%
None%
None%
3.055%
-2.711%
5.204%
14.935%
16.432%
Sector positioning
Debt ratio
98.72024
2020
2023
2024
Q1: 0.03
Med: 14.44
Q3: 63.29
Average
In 2024, the debt ratio of LE PETIT SOUK (98.70) 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
42.91%2024
2020
2023
2024
Q1: 4.11%
Med: 30.16%
Q3: 59.21%
Good+27 pts over 3 years
In 2024, the financial autonomy of LE PETIT SOUK (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
2.66 years2024
2020
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.8 years
Average
In 2024, the repayment capacity of LE PETIT SOUK (2.66) 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 399.83. 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 3.3x. Financial charges are adequately covered by operations.
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
399.828
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
3.311
Liquidity indicators evolution LE PETIT SOUK
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2023
2024
Liquidity ratio
331.889
218.115
203.69
204.991
202.74
185.446
174.983
328.346
399.828
Interest coverage
15.016
10.879
None
None
15.274
-61.125
15.542
3.045
3.311
Sector positioning
Liquidity ratio
399.832024
2020
2023
2024
Q1: 128.25
Med: 221.87
Q3: 403.52
Good+32 pts over 3 years
In 2024, the liquidity ratio of LE PETIT SOUK (399.83) 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
3.31x2024
2020
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.7x
Excellent
In 2024, the interest coverage of LE PETIT SOUK (3.3x) 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: 7 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 32 days. Favorable situation: supplier credit is longer than customer credit by 25 days. Inventory turnover is 92 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 101 days of revenue, i.e. 7.3 M€ to permanently finance. Over 2014-2024, WCR increased by +1159%, 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
7 300 117 €
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
7 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
32 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
92 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
101 j
WCR and payment terms evolution LE PETIT SOUK
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2023
2024
Operating WCR
579 822 €
591 325 €
0 €
0 €
2 440 244 €
3 035 162 €
2 963 973 €
6 345 947 €
7 300 117 €
Inventory turnover (days)
83
73
0
0
76
86
85
103
92
Customer payment term (days)
0
0
0
0
0
0
0
2
7
Supplier payment term (days)
29
24
164
346
45
42
47
44
32
Positioning of LE PETIT SOUK in its sector
Comparison with sector Autres commerces de détail spécialisés divers
Valuation estimate
Based on 117 transactions of similar company sales
in 2024,
the value of LE PETIT SOUK is estimated at
18 565 840 €
(range 11 922 110€ - 35 476 638€).
With an EBITDA of 6 392 205€, the sector multiple of 4.0x is applied.
The price/revenue ratio is 0.53x
(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
117 transactions
11922k€18565k€35476k€
18 565 840 €Range: 11 922 110€ - 35 476 638€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 392 205 €×4.0x
Estimation25 389 469 €
17 518 233€ - 47 868 337€
Revenue Multiple30%
26 000 344 €×0.53x
Estimation13 765 779 €
7 808 793€ - 20 469 262€
Net Income Multiple20%
3 573 453 €×2.4x
Estimation8 706 864 €
4 101 778€ - 27 008 456€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 117 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 (Autres commerces de détail spécialisés divers)
Compare LE PETIT SOUK with other companies in the same sector:
Yes, LE PETIT SOUK generated a net profit of 3.6 M€ in 2024.
Where is the headquarters of LE PETIT SOUK ?
The headquarters of LE PETIT SOUK is located in LILLE (59800), in the department Nord.
Where to find the tax return of LE PETIT SOUK ?
The tax return of LE PETIT SOUK 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 PETIT SOUK operate?
LE PETIT SOUK operates in the sector Autres commerces de détail spécialisés divers (NAF code 47.78C). 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