Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2007-01-02 (19 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: MIOS (33380), Gironde
MAXICOFFEE ONLINE : revenue, balance sheet and financial ratios
MAXICOFFEE ONLINE is a French company
founded 19 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in MIOS (33380),
this company of category ETI
shows in 2024 a revenue of 89.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAXICOFFEE ONLINE (SIREN 493361182)
Indicator
2024
2023
2023
2021
2020
2019
Revenue
89 925 740 €
40 070 587 €
87 964 222 €
90 271 427 €
60 237 708 €
44 293 025 €
Net income
-5 864 834 €
-1 084 579 €
-3 115 165 €
2 983 764 €
1 260 882 €
921 777 €
EBITDA
-3 106 532 €
-837 732 €
-2 531 679 €
4 955 336 €
1 632 250 €
2 587 269 €
Net margin
-6.5%
-2.7%
-3.5%
3.3%
2.1%
2.1%
Revenue and income statement
In 2024, MAXICOFFEE ONLINE achieves revenue of 89.9 M€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +15.2%. Vs 2023, growth of +124% (40.1 M€ -> 89.9 M€). After deducting consumption (67.2 M€), gross margin stands at 22.7 M€, i.e. a rate of 25%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3.1 M€, representing -3.5% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -5.9 M€ (-6.5% 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
89 925 740 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
22 681 630 €
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
-3 106 532 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 873 233 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 864 834 €
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
-3.5%
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 139%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory.
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
139.28%
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
25.689%
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
-3.052%
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
-6.31
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
2019
2020
2021
2023
2023
2024
Debt ratio
331.51
80.782
93.069
207.159
228.536
139.28
Financial autonomy
14.981
36.947
36.788
26.763
22.352
25.689
Repayment capacity
5.56
6.607
6.636
-13.772
-76.504
-6.31
Cash flow / Revenue
4.618%
3.611%
3.226%
-3.337%
-1.371%
-3.052%
Sector positioning
Debt ratio
139.282024
2023
2023
2024
Q1: 0.0
Med: 3.84
Q3: 53.12
Average
In 2024, the debt ratio of MAXICOFFEE ONLINE (139.28) 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
25.69%2024
2023
2023
2024
Q1: 0.0%
Med: 20.06%
Q3: 53.53%
Good
In 2024, the financial autonomy of MAXICOFFEE ONLINE (25.7%) 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
-6.31 years2024
2023
2023
2024
Q1: -0.0 years
Med: 0.0 years
Q3: 0.38 years
Excellent
In 2024, the repayment capacity of MAXICOFFEE ONLINE (-6.31) 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 194.80. 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
194.802
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
-101.028
Liquidity indicators evolution MAXICOFFEE ONLINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2023
2023
2024
Liquidity ratio
154.706
237.282
275.246
492.196
326.487
194.802
Interest coverage
7.989
10.872
6.752
-58.326
-74.431
-101.028
Sector positioning
Liquidity ratio
194.82024
2023
2023
2024
Q1: 109.05
Med: 201.82
Q3: 390.18
Average-27 pts over 3 years
In 2024, the liquidity ratio of MAXICOFFEE ONLINE (194.80) 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
-101.03x2024
2023
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.3x
Watch
In 2024, the interest coverage of MAXICOFFEE ONLINE (-101.0x) 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: 11 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. Excellent situation: suppliers finance 48 days of the operating cycle (retail model). Inventory turnover is 79 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 119 days of revenue, i.e. 29.8 M€ to permanently finance. Over 2019-2024, WCR increased by +274%, 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
29 782 506 €
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
11 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
59 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
79 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
119 j
WCR and payment terms evolution MAXICOFFEE ONLINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2023
2023
2024
Operating WCR
7 966 543 €
29 458 046 €
37 329 040 €
49 440 291 €
56 067 967 €
29 782 506 €
Inventory turnover (days)
50
40
68
57
129
79
Customer payment term (days)
5
7
7
6
19
11
Supplier payment term (days)
59
88
54
42
166
59
Positioning of MAXICOFFEE ONLINE in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of MAXICOFFEE ONLINE is estimated at
24 276 486 €
(range 14 073 436€ - 52 168 097€).
The price/revenue ratio is 0.27x
(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
121 transactions
14073k€24276k€52168k€
24 276 486 €Range: 14 073 436€ - 52 168 097€
NAF 5 all-time
Valuation method used
Revenue Multiple
89 925 740 €
×
0.27x
=24 276 486 €
Range: 14 073 437€ - 52 168 097€
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 121 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 (Vente à distance sur catalogue spécialisé)
Compare MAXICOFFEE ONLINE with other companies in the same sector:
Frequently asked questions about MAXICOFFEE ONLINE
What is the revenue of MAXICOFFEE ONLINE ?
The revenue of MAXICOFFEE ONLINE in 2024 is 89.9 M€.
Is MAXICOFFEE ONLINE profitable?
MAXICOFFEE ONLINE recorded a net loss in 2024.
Where is the headquarters of MAXICOFFEE ONLINE ?
The headquarters of MAXICOFFEE ONLINE is located in MIOS (33380), in the department Gironde.
Where to find the tax return of MAXICOFFEE ONLINE ?
The tax return of MAXICOFFEE ONLINE 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 MAXICOFFEE ONLINE operate?
MAXICOFFEE ONLINE operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). 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