Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2018-04-01 (8 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: EVRY-COURCOURONNES (91000), Essonne
O'MARCHE DU CANAL : revenue, balance sheet and financial ratios
O'MARCHE DU CANAL is a French company
founded 8 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in EVRY-COURCOURONNES (91000),
this company of category PME
shows in 2024 a revenue of 672 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - O'MARCHE DU CANAL (SIREN 837757988)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
671 894 €
655 097 €
599 900 €
497 424 €
449 235 €
336 036 €
160 934 €
Net income
4 920 €
13 752 €
38 745 €
8 226 €
-19 263 €
24 416 €
10 782 €
EBITDA
11 548 €
20 372 €
48 701 €
12 166 €
-21 452 €
30 778 €
12 684 €
Net margin
0.7%
2.1%
6.5%
1.7%
-4.3%
7.3%
6.7%
Revenue and income statement
In 2024, O'MARCHE DU CANAL achieves revenue of 672 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +26.9%. Vs 2023: +3%. After deducting consumption (443 k€), gross margin stands at 229 k€, i.e. a rate of 34%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 12 k€, representing 1.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5 k€, i.e. 0.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
671 894 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
229 231 €
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
11 548 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
8 712 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 920 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.7%
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 195%. 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 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
194.785%
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
41.577%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
1.154%
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
7.29
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
2.219
0.0
57.219
194.785
Financial autonomy
0.0
0.0
0.0
0.682
0.0
20.05
41.577
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.642
7.29
Cash flow / Revenue
6.7%
7.499%
-4.288%
2.302%
6.995%
2.615%
1.154%
Sector positioning
Debt ratio
194.782024
2022
2023
2024
Q1: 0.0
Med: 10.76
Q3: 74.43
Average+50 pts over 3 years
In 2024, the debt ratio of O'MARCHE DU CANAL (194.78) 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
41.58%2024
2022
2023
2024
Q1: 0.27%
Med: 14.75%
Q3: 44.08%
Good+48 pts over 3 years
In 2024, the financial autonomy of O'MARCHE DU CANAL (41.6%) 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.
Repayment capacity
7.29 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.54 years
Watch+50 pts over 3 years
In 2024, the repayment capacity of O'MARCHE DU CANAL (7.29) 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 107.67. 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
107.671
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
0.0
Liquidity indicators evolution O'MARCHE DU CANAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
151.244
172.391
68.663
91.166
143.561
79.066
107.671
Interest coverage
0.0
3.496
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
107.672024
2022
2023
2024
Q1: 87.5
Med: 147.87
Q3: 244.64
Average-18 pts over 3 years
In 2024, the liquidity ratio of O'MARCHE DU CANAL (107.67) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.9x
Average
In 2024, the interest coverage of O'MARCHE DU CANAL (0.0x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 7 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 18 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-3 days): operations structurally generate cash. Notable WCR improvement over the period (-3566%), freeing up cash.
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
-5 355 €
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
7 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
18 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
-3 j
WCR and payment terms evolution O'MARCHE DU CANAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
154 €
17 376 €
-20 791 €
-13 714 €
17 319 €
-23 053 €
-5 355 €
Inventory turnover (days)
50
52
24
31
17
16
18
Customer payment term (days)
0
0
0
6
0
0
0
Supplier payment term (days)
15
7
18
15
7
3
7
Positioning of O'MARCHE DU CANAL in its sector
Comparison with sector Commerce d'alimentation générale
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of O'MARCHE DU CANAL is estimated at
79 375 €
(range 37 297€ - 156 205€).
With an EBITDA of 11 548€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.23x
(conservative valuation).
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
37k€79k€156k€
79 375 €Range: 37 297€ - 156 205€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
11 548 €×4.7x
Estimation54 598 €
19 028€ - 116 294€
Revenue Multiple30%
671 894 €×0.23x
Estimation154 480 €
83 992€ - 283 710€
Net Income Multiple20%
4 920 €×5.8x
Estimation28 662 €
12 930€ - 64 729€
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 (Commerce d'alimentation générale)
Compare O'MARCHE DU CANAL with other companies in the same sector:
Frequently asked questions about O'MARCHE DU CANAL
What is the revenue of O'MARCHE DU CANAL ?
The revenue of O'MARCHE DU CANAL in 2024 is 672 k€.
Is O'MARCHE DU CANAL profitable?
Yes, O'MARCHE DU CANAL generated a net profit of 5 k€ in 2024.
Where is the headquarters of O'MARCHE DU CANAL ?
The headquarters of O'MARCHE DU CANAL is located in EVRY-COURCOURONNES (91000), in the department Essonne.
Where to find the tax return of O'MARCHE DU CANAL ?
The tax return of O'MARCHE DU CANAL 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 O'MARCHE DU CANAL operate?
O'MARCHE DU CANAL operates in the sector Commerce d'alimentation générale (NAF code 47.11B). 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