Employees: 00 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-03-11 (12 years)Status: ActiveBusiness sector: SupérettesLocation: PARIS (75014), Paris
M.S. LECLERC : revenue, balance sheet and financial ratios
M.S. LECLERC is a French company
founded 12 years ago,
specialized in the sector Supérettes.
Based in PARIS (75014),
this company of category PME
shows in 2023 a revenue of 465 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - M.S. LECLERC (SIREN 801114455)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
465 469 €
563 989 €
1 379 048 €
3 014 913 €
3 516 408 €
4 278 373 €
4 538 433 €
4 793 420 €
Net income
25 439 €
186 654 €
-203 461 €
-17 530 €
88 808 €
117 747 €
200 983 €
209 183 €
249 335 €
EBITDA
-30 608 €
-410 268 €
-157 575 €
-269 168 €
134 558 €
223 316 €
327 202 €
359 132 €
409 763 €
Net margin
N/C
40.1%
-36.1%
-1.3%
2.9%
3.3%
4.7%
4.6%
5.2%
Revenue and income statement
In 2024, M.S. LECLERC generates positive net income of 25 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 249 k€ -> 25 k€.
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
-30 608 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-30 574 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
25 439 €
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 355%. 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 21%. 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
354.786%
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
21.048%
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
-5.709
Solvency indicators evolution M.S. LECLERC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1502.195
363.035
210.256
156.667
129.584
80.9
227.768
40.154
354.786
Financial autonomy
3.782
13.83
20.815
27.04
29.096
32.544
21.115
61.2
21.048
Repayment capacity
2.613
2.945
2.089
2.974
5.551
0.66
-2.728
-0.401
-5.709
Cash flow / Revenue
7.508%
6.024%
6.418%
5.101%
3.325%
35.922%
-27.098%
-84.784%
None%
Sector positioning
Debt ratio
354.792024
2022
2023
2024
Q1: 0.25
Med: 23.83
Q3: 85.22
Average
In 2024, the debt ratio of M.S. LECLERC (354.79) 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
21.05%2024
2022
2023
2024
Q1: 10.71%
Med: 34.3%
Q3: 54.75%
Average
In 2024, the financial autonomy of M.S. LECLERC (21.1%) 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
-5.71 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.06 years
Q3: 1.83 years
Excellent
In 2024, the repayment capacity of M.S. LECLERC (-5.71) 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 2325.68. 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
2325.678
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
-3.029
Liquidity indicators evolution M.S. LECLERC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
54.681
75.472
33.716
47.734
97.622
121.011
115.601
1704.49
2325.678
Interest coverage
4.94
3.024
2.607
2.717
3.653
-1.481
-1.95
-1.851
-3.029
Sector positioning
Liquidity ratio
2325.682024
2022
2023
2024
Q1: 96.57
Med: 149.63
Q3: 227.74
Excellent+42 pts over 3 years
In 2024, the liquidity ratio of M.S. LECLERC (2325.68) 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
-3.03x2024
2022
2023
2024
Q1: -0.19x
Med: 0.19x
Q3: 4.71x
Average
In 2024, the interest coverage of M.S. LECLERC (-3.0x) 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 (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. LECLERC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-192 743 €
-48 924 €
-79 193 €
-20 325 €
-7 628 €
113 482 €
67 588 €
291 477 €
0 €
Inventory turnover (days)
6
5
5
6
9
25
66
0
0
Customer payment term (days)
1
0
0
0
0
0
1
29
0
Supplier payment term (days)
12
18
14
13
35
89
17
11
0
Positioning of M.S. LECLERC in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of M.S. LECLERC is estimated at
148 199 €
(range 66 854€ - 334 680€).
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
66k€148k€334k€
148 199 €Range: 66 854€ - 334 680€
NAF 5 année 2024
Valuation method used
Net Income Multiple
25 439 €
×
5.8x
=148 200 €
Range: 66 855€ - 334 681€
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 (Supérettes)
Compare M.S. LECLERC with other companies in the same sector:
Yes, M.S. LECLERC generated a net profit of 25 k€ in 2024.
Where is the headquarters of M.S. LECLERC ?
The headquarters of M.S. LECLERC is located in PARIS (75014), in the department Paris.
Where to find the tax return of M.S. LECLERC ?
The tax return of M.S. LECLERC 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. LECLERC operate?
M.S. LECLERC 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