Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2018-06-10 (7 years)Status: ActiveBusiness sector: SupérettesLocation: BERLAIMONT (59145), Nord
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
MORMAL DISTRIBUTION : revenue, balance sheet and financial ratios
MORMAL DISTRIBUTION is a French company
founded 7 years ago,
specialized in the sector Supérettes.
Based in BERLAIMONT (59145),
this company of category PME
shows in 2019 a revenue of 933 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MORMAL DISTRIBUTION (SIREN 840541833)
Indicator
2020
2019
Revenue
N/C
932 617 €
Net income
34 950 €
302 €
EBITDA
N/C
11 727 €
Net margin
N/C
0.0%
Revenue and income statement
In 2020, MORMAL DISTRIBUTION generates positive net income of 35 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2020: 302 € -> 35 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
34 950 €
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 112%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
112.112%
Financial autonomy (2020)
?
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
16.791%
Asset age ratio (2020)
?
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
Debt ratio
2980.184
112.112
Financial autonomy
1.085
16.791
Repayment capacity
3.304
None
Cash flow / Revenue
1.259%
None%
Sector positioning
Debt ratio
112.112020
2019
2020
Q1: 0.56
Med: 26.9
Q3: 116.39
Average
In 2020, the debt ratio of MORMAL DISTRIBUTION (112.11) 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
16.79%2020
2019
2020
Q1: 9.04%
Med: 31.37%
Q3: 51.01%
Average+9 pts over 2 years
In 2020, the financial autonomy of MORMAL DISTRIBUTION (16.8%) 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
3.3 years2019
2019
Q1: 0.0 years
Med: 0.26 years
Q3: 2.04 years
Watch
In 2019, the repayment capacity of MORMAL DISTRIBUTION (3.30) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 145.46. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
145.463
Liquidity indicators evolution MORMAL DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
Liquidity ratio
122.279
145.463
Interest coverage
3.206
None
Sector positioning
Liquidity ratio
145.462020
2019
2020
Q1: 90.45
Med: 139.32
Q3: 207.97
Good+9 pts over 2 years
In 2020, the liquidity ratio of MORMAL DISTRIBUTION (145.46) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
3.21x2019
2019
Q1: 0.0x
Med: 0.88x
Q3: 4.22x
Good
In 2019, the interest coverage of MORMAL DISTRIBUTION (3.2x) 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.
Operating WCR (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 MORMAL DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
Operating WCR
55 127 €
0 €
Inventory turnover (days)
19
0
Customer payment term (days)
3
0
Supplier payment term (days)
24
0
Positioning of MORMAL DISTRIBUTION in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 312 transactions of similar company sales
in 2020,
the value of MORMAL DISTRIBUTION is estimated at
183 689 €
(range 76 634€ - 462 454€).
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 value2020
312 transactions
76k€183k€462k€
183 689 €Range: 76 634€ - 462 454€
NAF 5 année 2020
Valuation method used
Net Income Multiple
34 950 €
×
5.3x
=183 690 €
Range: 76 635€ - 462 454€
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 312 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 (Supérettes)
Compare MORMAL DISTRIBUTION with other companies in the same sector:
Frequently asked questions about MORMAL DISTRIBUTION
What is the revenue of MORMAL DISTRIBUTION ?
The revenue of MORMAL DISTRIBUTION in 2019 is 933 k€.
Is MORMAL DISTRIBUTION profitable?
Yes, MORMAL DISTRIBUTION generated a net profit of 35 k€ in 2020.
Where is the headquarters of MORMAL DISTRIBUTION ?
The headquarters of MORMAL DISTRIBUTION is located in BERLAIMONT (59145), in the department Nord.
Where to find the tax return of MORMAL DISTRIBUTION ?
The tax return of MORMAL DISTRIBUTION 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 MORMAL DISTRIBUTION operate?
MORMAL DISTRIBUTION operates in the sector Supérettes (NAF code 47.11C). 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