Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-11-23 (20 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: QUINCY-SOUS-SENART (91480), Essonne
MARCHE KERVAN : revenue, balance sheet and financial ratios
MARCHE KERVAN is a French company
founded 20 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in QUINCY-SOUS-SENART (91480),
this company of category PME
shows in 2021 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARCHE KERVAN (SIREN 485318091)
Indicator
2024
2021
2020
2019
2017
2016
Revenue
N/C
2 572 521 €
2 251 697 €
918 237 €
14 157 €
236 963 €
Net income
207 634 €
237 768 €
337 833 €
-17 066 €
4 317 €
64 312 €
EBITDA
N/C
333 177 €
468 826 €
-6 958 €
5 987 €
-61 418 €
Net margin
N/C
9.2%
15.0%
-1.9%
30.5%
27.1%
Revenue and income statement
In 2024, MARCHE KERVAN generates positive net income of 208 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 64 k€ -> 208 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
207 634 €
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 4%. 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 81%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
3.8%
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
81.204%
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
2016
2017
2019
2020
2021
2024
Debt ratio
65.384
321.486
-13388.05
61.053
42.39
3.8
Financial autonomy
40.258
13.899
-0.504
42.581
49.802
81.204
Repayment capacity
-0.597
9.423
-22.241
0.59
0.798
None
Cash flow / Revenue
-34.81%
36.915%
-1.147%
15.445%
9.784%
None%
Sector positioning
Debt ratio
3.82024
2020
2021
2024
Q1: 0.0
Med: 10.76
Q3: 74.43
Good-23 pts over 3 years
In 2024, the debt ratio of MARCHE KERVAN (3.80) 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
81.2%2024
2020
2021
2024
Q1: 0.27%
Med: 14.75%
Q3: 44.08%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of MARCHE KERVAN (81.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.8 years2021
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.67 years
Average
In 2021, the repayment capacity of MARCHE KERVAN (0.80) 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 555.92. 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
555.921
Liquidity indicators evolution MARCHE KERVAN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2024
Liquidity ratio
291.938
219.458
172.19
255.746
280.4
555.921
Interest coverage
0.0
0.0
-36.878
0.682
0.803
None
Sector positioning
Liquidity ratio
555.922024
2020
2021
2024
Q1: 87.5
Med: 147.87
Q3: 244.64
Excellent
In 2024, the liquidity ratio of MARCHE KERVAN (555.92) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.8x2021
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.89x
Good
In 2021, the interest coverage of MARCHE KERVAN (0.8x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 186 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 156 days. The company must finance 30 days of gap between collections and payments.
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
0 €
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
186 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
156 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 and payment terms evolution MARCHE KERVAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2024
Operating WCR
16 919 €
18 799 €
1 708 €
-133 638 €
-34 858 €
0 €
Inventory turnover (days)
0
0
18
9
12
0
Customer payment term (days)
0
71
3
1
4
186
Supplier payment term (days)
68
8900
18
7
14
156
Positioning of MARCHE KERVAN in its sector
Comparison with sector Commerce d'alimentation générale
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of MARCHE KERVAN is estimated at
1 209 610 €
(range 545 669€ - 2 731 674€).
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
545k€1209k€2731k€
1 209 610 €Range: 545 669€ - 2 731 674€
NAF 5 année 2024
Valuation method used
Net Income Multiple
207 634 €
×
5.8x
=1 209 611 €
Range: 545 670€ - 2 731 675€
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 (Commerce d'alimentation générale)
Compare MARCHE KERVAN with other companies in the same sector:
Yes, MARCHE KERVAN generated a net profit of 208 k€ in 2024.
Where is the headquarters of MARCHE KERVAN ?
The headquarters of MARCHE KERVAN is located in QUINCY-SOUS-SENART (91480), in the department Essonne.
Where to find the tax return of MARCHE KERVAN ?
The tax return of MARCHE KERVAN 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 MARCHE KERVAN operate?
MARCHE KERVAN operates in the sector Commerce d'alimentation générale (NAF code 47.11B). 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