Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-02-08 (9 years)Status: ActiveBusiness sector: SupérettesLocation: PARIS (75006), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
NDC DISTRIBUTION : revenue, balance sheet and financial ratios
NDC DISTRIBUTION is a French company
founded 9 years ago,
specialized in the sector Supérettes.
Based in PARIS (75006),
this company of category PME
shows in 2017 a revenue of 3.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NDC DISTRIBUTION (SIREN 827565839)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
3 500 596 €
Net income
136 428 €
168 427 €
133 703 €
125 813 €
171 374 €
246 954 €
61 030 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
245 296 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
1.7%
Revenue and income statement
In 2023, NDC DISTRIBUTION generates positive net income of 136 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 61 k€ -> 136 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
136 428 €
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 40%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
43.053%
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
40.251%
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
2017
2018
2019
2020
2021
2022
2023
Debt ratio
386.769
166.859
143.233
103.257
66.369
31.784
43.053
Financial autonomy
15.723
27.254
28.53
35.009
42.251
49.534
40.251
Repayment capacity
4.323
None
None
None
None
None
None
Cash flow / Revenue
6.648%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
43.052023
2021
2022
2023
Q1: 0.25
Med: 28.55
Q3: 98.94
Average
In 2023, the debt ratio of NDC DISTRIBUTION (43.05) 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
40.25%2023
2021
2022
2023
Q1: 9.88%
Med: 33.66%
Q3: 52.58%
Good
In 2023, the financial autonomy of NDC DISTRIBUTION (40.2%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 83.66. 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
83.664
Liquidity indicators evolution NDC DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
105.233
136.294
116.169
106.145
89.076
77.262
83.664
Interest coverage
1.445
None
None
None
None
None
None
Sector positioning
Liquidity ratio
83.662023
2021
2022
2023
Q1: 99.14
Med: 149.39
Q3: 229.31
Watch
In 2023, the liquidity ratio of NDC DISTRIBUTION (83.66) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
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 NDC DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
142 369 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
14
0
0
0
0
0
0
Customer payment term (days)
2
9
0
0
0
0
0
Supplier payment term (days)
28
306
0
0
0
0
0
Positioning of NDC DISTRIBUTION in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 357 transactions of similar company sales
in 2023,
the value of NDC DISTRIBUTION is estimated at
1 043 032 €
(range 357 447€ - 1 956 801€).
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
357k€1043k€1956k€
1 043 032 €Range: 357 447€ - 1 956 801€
NAF 5 année 2023
Valuation method used
Net Income Multiple
136 428 €
×
7.6x
=1 043 032 €
Range: 357 447€ - 1 956 801€
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 NDC DISTRIBUTION with other companies in the same sector:
The revenue of NDC DISTRIBUTION in 2017 is 3.5 M€.
Is NDC DISTRIBUTION profitable?
Yes, NDC DISTRIBUTION generated a net profit of 136 k€ in 2023.
Where is the headquarters of NDC DISTRIBUTION ?
The headquarters of NDC DISTRIBUTION is located in PARIS (75006), in the department Paris.
Where to find the tax return of NDC DISTRIBUTION ?
The tax return of NDC 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 NDC DISTRIBUTION operate?
NDC 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