Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-05-15 (13 years)Status: ActiveBusiness sector: SupermarchésLocation: AUNEUIL (60390), Oise
MARAGOTE : revenue, balance sheet and financial ratios
MARAGOTE is a French company
founded 13 years ago,
specialized in the sector Supermarchés.
Based in AUNEUIL (60390),
this company of category PME
shows in 2022 a revenue of 12.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2025, MARAGOTE generates positive net income of 39 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 76 k€ -> 39 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
39 249 €
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 7%. 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 22%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
6.843%
Financial autonomy (2025)
?
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
22.059%
Asset age ratio (2025)
?
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
2020
2021
2022
2023
2024
2025
Debt ratio
4.331
0.019
1.223
0.045
0.414
1.695
1.885
4.062
5.669
6.843
Financial autonomy
26.184
25.923
25.305
24.372
23.403
24.852
22.322
21.287
18.244
22.059
Repayment capacity
0.228
-0.003
0.442
-0.003
0.078
0.149
-0.104
None
None
None
Cash flow / Revenue
0.656%
-0.229%
0.096%
-0.521%
0.158%
0.374%
-0.502%
None%
None%
None%
Sector positioning
Debt ratio
6.842025
2023
2024
2025
Q1: 0.48
Med: 27.52
Q3: 93.88
Good
In 2025, the debt ratio of MARAGOTE (6.84) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
22.06%2025
2023
2024
2025
Q1: 15.49%
Med: 31.94%
Q3: 47.89%
Average
In 2025, the financial autonomy of MARAGOTE (22.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 123.48. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
123.479
Liquidity indicators evolution MARAGOTE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
130.753
127.738
127.87
125.639
125.507
126.694
123.001
123.134
118.537
123.479
Interest coverage
0.0
-0.04
0.0
-0.107
-1.396
0.024
0.0
None
None
None
Sector positioning
Liquidity ratio
123.482025
2023
2024
2025
Q1: 107.28
Med: 134.47
Q3: 181.15
Average
In 2025, the liquidity ratio of MARAGOTE (123.48) 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.
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 MARAGOTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
706 129 €
784 167 €
776 213 €
722 256 €
947 395 €
878 413 €
1 004 818 €
0 €
0 €
0 €
Inventory turnover (days)
23
24
25
24
25
24
25
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
30
29
33
28
31
31
31
0
0
0
Positioning of MARAGOTE in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 270 transactions of similar company sales
in 2025,
the value of MARAGOTE is estimated at
247 191 €
(range 99 926€ - 594 681€).
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 value2025
270 transactions
99k€247k€594k€
247 191 €Range: 99 926€ - 594 681€
NAF 5 année 2025
Valuation method used
Net Income Multiple
39 249 €
×
6.3x
=247 191 €
Range: 99 926€ - 594 682€
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 270 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 MARAGOTE with other companies in the same sector:
Yes, MARAGOTE generated a net profit of 39 k€ in 2025.
Where is the headquarters of MARAGOTE ?
The headquarters of MARAGOTE is located in AUNEUIL (60390), in the department Oise.
Where to find the tax return of MARAGOTE ?
The tax return of MARAGOTE 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 MARAGOTE operate?
MARAGOTE 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