Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
M&S DISTRIBUTION : revenue, balance sheet and financial ratios
M&S DISTRIBUTION is a French company
founded 6 years ago,
specialized in the sector Supermarchés.
Based in GARCHES (92380),
this company of category PME
shows in 2022 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - M&S DISTRIBUTION (SIREN 878552702)
Indicator
2024
2023
2022
2021
2020
Revenue
N/C
N/C
1 800 656 €
N/C
N/C
Net income
38 745 €
21 433 €
15 352 €
41 523 €
98 215 €
EBITDA
N/C
N/C
103 361 €
N/C
N/C
Net margin
N/C
N/C
0.9%
N/C
N/C
Revenue and income statement
In 2024, M&S DISTRIBUTION generates positive net income of 39 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2020-2024: 98 k€ -> 39 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
38 745 €
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 117%. 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
116.682%
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
25.969%
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
2020
2021
2022
2023
2024
Debt ratio
20.158
1.725
233.47
174.549
116.682
Financial autonomy
26.269
37.08
16.092
19.453
25.969
Repayment capacity
None
None
18.926
None
None
Cash flow / Revenue
None%
None%
1.069%
None%
None%
Sector positioning
Debt ratio
116.682024
2022
2023
2024
Q1: 1.08
Med: 38.44
Q3: 110.68
Average
In 2024, the debt ratio of M&S DISTRIBUTION (116.68) 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
25.97%2024
2022
2023
2024
Q1: 14.11%
Med: 31.97%
Q3: 48.09%
Average+13 pts over 3 years
In 2024, the financial autonomy of M&S DISTRIBUTION (26.0%) 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
18.93 years2022
2022
Q1: 0.0 years
Med: 1.26 years
Q3: 3.5 years
Average
In 2022, the repayment capacity of M&S DISTRIBUTION (18.93) 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 138.65. 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
138.651
Liquidity indicators evolution M&S DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
Liquidity ratio
125.549
137.52
165.334
141.154
138.651
Interest coverage
None
None
2.124
None
None
Sector positioning
Liquidity ratio
138.652024
2022
2023
2024
Q1: 106.0
Med: 141.72
Q3: 201.57
Average-12 pts over 3 years
In 2024, the liquidity ratio of M&S DISTRIBUTION (138.65) 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
2.12x2022
2022
Q1: 0.0x
Med: 1.12x
Q3: 3.8x
Good
In 2022, the interest coverage of M&S DISTRIBUTION (2.1x) 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 (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
0 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
0 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 M&S DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
30 431 €
0 €
0 €
Inventory turnover (days)
0
0
16
0
0
Customer payment term (days)
0
0
16
0
0
Supplier payment term (days)
0
0
51
0
0
Positioning of M&S DISTRIBUTION in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of M&S DISTRIBUTION is estimated at
225 716 €
(range 101 823€ - 509 737€).
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
101k€225k€509k€
225 716 €Range: 101 823€ - 509 737€
NAF 5 année 2024
Valuation method used
Net Income Multiple
38 745 €
×
5.8x
=225 716 €
Range: 101 823€ - 509 737€
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 (Supermarchés)
Compare M&S DISTRIBUTION with other companies in the same sector:
The revenue of M&S DISTRIBUTION in 2022 is 1.8 M€.
Is M&S DISTRIBUTION profitable?
Yes, M&S DISTRIBUTION generated a net profit of 39 k€ in 2024.
Where is the headquarters of M&S DISTRIBUTION ?
The headquarters of M&S DISTRIBUTION is located in GARCHES (92380), in the department Hauts-de-Seine.
Where to find the tax return of M&S DISTRIBUTION ?
The tax return of M&S 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&S DISTRIBUTION operate?
M&S DISTRIBUTION 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