Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 1961-01-01 (65 years)Status: ActiveBusiness sector: SupermarchésLocation: VITRY-SUR-SEINE (94400), Val-de-Marne
LIBRE SERVICE APPROVISIONNEMENT : revenue, balance sheet and financial ratios
LIBRE SERVICE APPROVISIONNEMENT is a French company
founded 65 years ago,
specialized in the sector Supermarchés.
Based in VITRY-SUR-SEINE (94400),
this company of category GE
shows in 2024 a revenue of 265 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LIBRE SERVICE APPROVISIONNEMENT (SIREN 612031328)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
264 769 €
301 533 €
318 225 €
516 574 €
325 211 €
2 653 149 €
4 011 367 €
4 056 726 €
3 939 605 €
Net income
-228 378 €
-45 814 €
-83 936 €
-38 315 €
-178 498 €
-164 306 €
-560 980 €
196 951 €
-856 389 €
EBITDA
-104 395 €
74 079 €
80 949 €
23 131 €
-68 523 €
-159 235 €
-354 995 €
-244 856 €
-228 599 €
Net margin
-86.3%
-15.2%
-26.4%
-7.4%
-54.9%
-6.2%
-14.0%
4.9%
-21.7%
Revenue and income statement
In 2024, LIBRE SERVICE APPROVISIONNEMENT achieves revenue of 265 k€. Revenue is declining over the period 2016-2024 (CAGR: -28.6%). Significant drop of -12% vs 2023. After deducting consumption (0 €), gross margin stands at 265 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -104 k€, representing -39.4% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -241%, reducing margin by 64.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -228 k€ (-86.3% 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
264 769 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
264 769 €
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
-104 395 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-193 577 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-228 378 €
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
-39.4%
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 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -58%. 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
0.0%
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
-57.829%
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
-52.489%
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
0.0
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 LIBRE SERVICE APPROVISIONNEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
1.329
0.0
0.0
0.0
0.0
0.0
-0.409
0.0
Financial autonomy
-84.751
30.94
-21.749
9.91
-6.103
0.869
-9.22
-18.921
-57.829
Repayment capacity
0.0
-0.023
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
-9.203%
-6.351%
-9.033%
-6.98%
-23.028%
3.51%
21.353%
2.784%
-52.489%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 1.08
Med: 38.44
Q3: 110.68
Excellent
In 2024, the debt ratio of LIBRE SERVICE APPROVISION... (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-57.83%2024
2022
2023
2024
Q1: 14.11%
Med: 31.97%
Q3: 48.09%
Average
In 2024, the financial autonomy of LIBRE SERVICE APPROVISION... (-57.8%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.94 years
Q3: 3.03 years
Excellent
In 2024, the repayment capacity of LIBRE SERVICE APPROVISION... (0.00) 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 3.74. 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
3.742
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
-34.051
Liquidity indicators evolution LIBRE SERVICE APPROVISIONNEMENT
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
30.919
54.585
35.949
30.479
23.47
25.335
16.155
1.97
3.742
Interest coverage
-8.161
-7.947
-5.644
-10.604
-30.362
77.623
18.02
46.502
-34.051
Sector positioning
Liquidity ratio
3.742024
2022
2023
2024
Q1: 106.0
Med: 141.72
Q3: 201.57
Watch
In 2024, the liquidity ratio of LIBRE SERVICE APPROVISION... (3.74) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-34.05x2024
2022
2023
2024
Q1: 0.0x
Med: 1.64x
Q3: 7.03x
Watch-50 pts over 3 years
In 2024, the interest coverage of LIBRE SERVICE APPROVISION... (-34.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 147 days. Excellent situation: suppliers finance 88 days of the operating cycle (retail model). WCR is negative (-1091 days): operations structurally generate 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
-802 131 €
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
59 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
147 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
-1091 j
WCR and payment terms evolution LIBRE SERVICE APPROVISIONNEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-813 095 €
-301 455 €
-837 934 €
-615 796 €
-815 405 €
-628 665 €
-651 429 €
-670 730 €
-802 131 €
Inventory turnover (days)
28
29
29
0
0
0
0
0
0
Customer payment term (days)
0
0
0
17
63
112
167
24
59
Supplier payment term (days)
24
22
23
10
64
92
145
120
147
Positioning of LIBRE SERVICE APPROVISIONNEMENT in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of LIBRE SERVICE APPROVISIONNEMENT is estimated at
60 874 €
(range 33 098€ - 111 799€).
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
33k€60k€111k€
60 874 €Range: 33 098€ - 111 799€
NAF 5 année 2024
Valuation method used
Revenue Multiple
264 769 €
×
0.23x
=60 875 €
Range: 33 098€ - 111 800€
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 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 LIBRE SERVICE APPROVISIONNEMENT with other companies in the same sector:
Frequently asked questions about LIBRE SERVICE APPROVISIONNEMENT
What is the revenue of LIBRE SERVICE APPROVISIONNEMENT ?
The revenue of LIBRE SERVICE APPROVISIONNEMENT in 2024 is 265 k€.
Is LIBRE SERVICE APPROVISIONNEMENT profitable?
LIBRE SERVICE APPROVISIONNEMENT recorded a net loss in 2024.
Where is the headquarters of LIBRE SERVICE APPROVISIONNEMENT ?
The headquarters of LIBRE SERVICE APPROVISIONNEMENT is located in VITRY-SUR-SEINE (94400), in the department Val-de-Marne.
Where to find the tax return of LIBRE SERVICE APPROVISIONNEMENT ?
The tax return of LIBRE SERVICE APPROVISIONNEMENT 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 LIBRE SERVICE APPROVISIONNEMENT operate?
LIBRE SERVICE APPROVISIONNEMENT 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