Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 1990-08-06 (35 years)Status: ActiveBusiness sector: SupérettesLocation: CHAVILLE (92370), Hauts-de-Seine
M.R. DISTRIBUTION : revenue, balance sheet and financial ratios
M.R. DISTRIBUTION is a French company
founded 35 years ago,
specialized in the sector Supérettes.
Based in CHAVILLE (92370),
this company of category GE
shows in 2022 a revenue of 3.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - M.R. DISTRIBUTION (SIREN 378944185)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
3 476 209 €
3 481 387 €
3 845 575 €
3 049 665 €
2 929 551 €
2 730 884 €
2 639 914 €
2 538 239 €
Net income
367 339 €
408 279 €
131 294 €
536 662 €
259 330 €
176 926 €
162 748 €
130 133 €
167 259 €
EBITDA
N/C
346 412 €
505 040 €
587 360 €
387 209 €
345 839 €
271 452 €
231 595 €
281 988 €
Net margin
N/C
11.7%
3.8%
14.0%
8.5%
6.0%
6.0%
4.9%
6.6%
Revenue and income statement
In 2023, M.R. DISTRIBUTION generates positive net income of 367 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 167 k€ -> 367 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
367 339 €
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 209%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
209.34%
Financial autonomy (2023)
?
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
21.665%
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
231.435
388.993
338.88
290.38
148.997
22.317
1241.196
147.595
209.34
Financial autonomy
16.329
13.576
16.803
17.453
22.988
28.266
5.217
22.79
21.665
Repayment capacity
2.331
2.992
2.867
2.516
1.405
0.215
3.798
2.272
None
Cash flow / Revenue
6.849%
6.192%
7.426%
7.316%
9.327%
14.693%
13.15%
7.795%
None%
Sector positioning
Debt ratio
209.342023
2021
2022
2023
Q1: 0.25
Med: 28.55
Q3: 98.94
Average
In 2023, the debt ratio of M.R. DISTRIBUTION (209.34) 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
21.66%2023
2021
2022
2023
Q1: 9.88%
Med: 33.66%
Q3: 52.58%
Average+12 pts over 3 years
In 2023, the financial autonomy of M.R. DISTRIBUTION (21.7%) 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
2.27 years2022
2021
2022
Q1: 0.0 years
Med: 0.52 years
Q3: 3.07 years
Average-8 pts over 2 years
In 2022, the repayment capacity of M.R. DISTRIBUTION (2.27) 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 124.12. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
124.121
Liquidity indicators evolution M.R. DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
97.113
119.669
187.103
173.536
139.325
65.219
302.164
101.514
124.121
Interest coverage
0.28
1.845
1.438
0.848
0.779
0.337
0.294
0.21
None
Sector positioning
Liquidity ratio
124.122023
2021
2022
2023
Q1: 99.14
Med: 149.39
Q3: 229.31
Average-38 pts over 3 years
In 2023, the liquidity ratio of M.R. DISTRIBUTION (124.12) 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
0.21x2022
2021
2022
Q1: 0.0x
Med: 0.5x
Q3: 3.52x
Average-5 pts over 2 years
In 2022, the interest coverage of M.R. DISTRIBUTION (0.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 M.R. DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
165 163 €
262 566 €
263 339 €
369 504 €
554 643 €
108 599 €
1 317 461 €
470 574 €
0 €
Inventory turnover (days)
18
22
24
19
15
14
13
15
0
Customer payment term (days)
1
3
3
10
7
21
15
14
0
Supplier payment term (days)
32
44
28
40
60
74
50
66
0
Positioning of M.R. DISTRIBUTION in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 357 transactions of similar company sales
in 2023,
the value of M.R. DISTRIBUTION is estimated at
2 808 414 €
(range 962 444€ - 5 268 782€).
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 value2023
357 transactions
962k€2808k€5268k€
2 808 414 €Range: 962 444€ - 5 268 782€
NAF 5 année 2023
Valuation method used
Net Income Multiple
367 339 €
×
7.6x
=2 808 415 €
Range: 962 444€ - 5 268 782€
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 357 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 M.R. DISTRIBUTION with other companies in the same sector:
Frequently asked questions about M.R. DISTRIBUTION
What is the revenue of M.R. DISTRIBUTION ?
The revenue of M.R. DISTRIBUTION in 2022 is 3.5 M€.
Is M.R. DISTRIBUTION profitable?
Yes, M.R. DISTRIBUTION generated a net profit of 367 k€ in 2023.
Where is the headquarters of M.R. DISTRIBUTION ?
The headquarters of M.R. DISTRIBUTION is located in CHAVILLE (92370), in the department Hauts-de-Seine.
Where to find the tax return of M.R. DISTRIBUTION ?
The tax return of M.R. 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 M.R. DISTRIBUTION operate?
M.R. 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