Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2014-12-02 (11 years)Status: ActiveBusiness sector: Édition de revues et périodiquesLocation: PANTIN (93500), Seine-Saint-Denis
LES MAGASINS GENERAUX : revenue, balance sheet and financial ratios
LES MAGASINS GENERAUX is a French company
founded 11 years ago,
specialized in the sector Édition de revues et périodiques.
Based in PANTIN (93500),
this company of category GE
shows in 2024 a revenue of 3.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES MAGASINS GENERAUX (SIREN 808293823)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 631 665 €
2 142 692 €
1 917 551 €
1 372 412 €
825 095 €
1 091 437 €
1 326 422 €
758 044 €
N/C
Net income
0 €
0 €
17 352 €
-338 €
-804 €
-515 €
0 €
-556 €
-6 379 €
EBITDA
-808 499 €
-443 600 €
-432 226 €
-305 162 €
-176 184 €
-372 240 €
-163 239 €
-28 301 €
-6 303 €
Net margin
0.0%
0.0%
0.9%
-0.0%
-0.1%
-0.0%
0.0%
-0.1%
N/C
Revenue and income statement
In 2024, LES MAGASINS GENERAUX achieves revenue of 3.6 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +25.1%. Vs 2023, growth of +69% (2.1 M€ -> 3.6 M€). After deducting consumption (0 €), gross margin stands at 3.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -808 k€, representing -22.3% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at 0 € (0.0% 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
3 631 665 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 631 665 €
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
-808 499 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
26 838 €
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
-22.2%
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 15175%. 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 0%. 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
15175.226%
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
0.3%
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
-0.494%
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
-15.858
Solvency indicators evolution LES MAGASINS GENERAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-91.703
-4297.553
0.0
0.0
-1.599
-3528.738
18247.209
47268.581
15175.226
Financial autonomy
-933.662
-1.783
-2.191
-0.781
-0.636
-1.446
0.217
0.149
0.3
Repayment capacity
-1.906
-1067.741
0.0
0.0
0.148
26.273
19.779
None
-15.858
Cash flow / Revenue
None%
-0.073%
0.098%
0.176%
0.197%
1.428%
0.891%
0.0%
-0.494%
Sector positioning
Debt ratio
15175.232024
2022
2023
2024
Q1: 0.0
Med: 0.16
Q3: 24.75
Watch
In 2024, the debt ratio of LES MAGASINS GENERAUX (15175.23) 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
0.3%2024
2022
2023
2024
Q1: 0.3%
Med: 30.06%
Q3: 58.7%
Average
In 2024, the financial autonomy of LES MAGASINS GENERAUX (0.3%) 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
-15.86 years2024
2022
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.28 years
Excellent-51 pts over 2 years
In 2024, the repayment capacity of LES MAGASINS GENERAUX (-15.86) 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 184.43. 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
184.427
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
-3.319
Liquidity indicators evolution LES MAGASINS GENERAUX
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
16.667
397.113
96.768
98.978
99.289
206.128
165.835
342.132
184.427
Interest coverage
-1.222
-11.561
-3.674
-0.182
-0.612
-0.65
-2.033
-10.536
-3.319
Sector positioning
Liquidity ratio
184.432024
2022
2023
2024
Q1: 113.84
Med: 201.96
Q3: 402.09
Average+6 pts over 3 years
In 2024, the liquidity ratio of LES MAGASINS GENERAUX (184.43) 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
-3.32x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.38x
Average
In 2024, the interest coverage of LES MAGASINS GENERAUX (-3.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 50 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 10 days. The gap of 40 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 41 days of revenue, i.e. 418 k€ to permanently finance.
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
418 440 €
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
50 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
10 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
41 j
WCR and payment terms evolution LES MAGASINS GENERAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
645 656 €
380 126 €
1 683 683 €
2 197 880 €
913 423 €
622 341 €
1 060 075 €
418 440 €
Inventory turnover (days)
0
0
4
284
716
89
61
88
0
Customer payment term (days)
0
302
91
178
131
144
82
101
50
Supplier payment term (days)
144
25
80
222
373
253
35
18
10
Positioning of LES MAGASINS GENERAUX in its sector
Comparison with sector Édition de revues et périodiques
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of LES MAGASINS GENERAUX is estimated at
597 232 €
(range 407 083€ - 1 652 336€).
The price/revenue ratio is 0.16x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
67 tx
407k€597k€1652k€
597 232 €Range: 407 083€ - 1 652 336€
NAF 5 all-time
Valuation method used
Revenue Multiple
3 631 665 €
×
0.16x
=597 233 €
Range: 407 083€ - 1 652 337€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 67 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 (Édition de revues et périodiques)
Compare LES MAGASINS GENERAUX with other companies in the same sector:
Frequently asked questions about LES MAGASINS GENERAUX
What is the revenue of LES MAGASINS GENERAUX ?
The revenue of LES MAGASINS GENERAUX in 2024 is 3.6 M€.
Is LES MAGASINS GENERAUX profitable?
Yes, LES MAGASINS GENERAUX generated a net profit of 17 k€ in 2022.
Where is the headquarters of LES MAGASINS GENERAUX ?
The headquarters of LES MAGASINS GENERAUX is located in PANTIN (93500), in the department Seine-Saint-Denis.
Where to find the tax return of LES MAGASINS GENERAUX ?
The tax return of LES MAGASINS GENERAUX 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 LES MAGASINS GENERAUX operate?
LES MAGASINS GENERAUX operates in the sector Édition de revues et périodiques (NAF code 58.14Z). 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