PROVENCIA-NOVEL : revenue, balance sheet and financial ratios
PROVENCIA-NOVEL is a French company
founded 126 years ago,
specialized in the sector Supermarchés.
Based in ANNECY (74000),
this company of category PME
shows in 2022 a revenue of 62.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PROVENCIA-NOVEL (SIREN 305931321)
Indicator
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
62 655 538 €
59 487 929 €
57 459 915 €
65 704 989 €
66 215 642 €
68 646 534 €
68 479 237 €
69 054 868 €
Net income
5 118 137 €
5 489 336 €
6 506 615 €
6 530 743 €
5 009 356 €
6 441 799 €
5 382 782 €
4 862 537 €
EBITDA
2 660 363 €
3 165 297 €
2 829 346 €
2 808 093 €
2 574 069 €
3 274 140 €
3 529 674 €
3 399 456 €
Net margin
8.2%
9.2%
11.3%
9.9%
7.6%
9.4%
7.9%
7.0%
Revenue and income statement
In 2022, PROVENCIA-NOVEL achieves revenue of 62.7 M€. Activity remains stable over the period (CAGR: -1.4%). Vs 2021: +5%. After deducting consumption (48.7 M€), gross margin stands at 14.0 M€, i.e. a rate of 22%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.7 M€, representing 4.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5.1 M€, i.e. 8.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
62 655 538 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
13 965 862 €
EBITDA (2022)
?
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
2 660 363 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 094 596 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 118 137 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.2%
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 1%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 54%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.558%
Financial autonomy (2022)
?
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
54.23%
Cash flow / Revenue (2022)
?
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
8.67%
Repayment capacity (2022)
?
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
0.007
Asset age ratio (2022)
?
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
Debt ratio
9.666
0.513
0.446
0.46
0.429
0.399
0.511
0.558
Financial autonomy
46.89
52.039
56.517
56.699
60.408
64.749
62.809
54.23
Repayment capacity
0.043
0.007
0.007
0.007
0.006
0.008
0.009
0.007
Cash flow / Revenue
7.794%
8.5%
8.763%
8.286%
10.596%
9.654%
9.798%
8.67%
Sector positioning
Debt ratio
0.562022
2020
2021
2022
Q1: 1.37
Med: 38.52
Q3: 121.81
Excellent
In 2022, the debt ratio of PROVENCIA-NOVEL (0.56) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
54.23%2022
2020
2021
2022
Q1: 13.54%
Med: 30.88%
Q3: 47.0%
Excellent
In 2022, the financial autonomy of PROVENCIA-NOVEL (54.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.01 years2022
2020
2021
2022
Q1: 0.0 years
Med: 1.26 years
Q3: 3.5 years
Good
In 2022, the repayment capacity of PROVENCIA-NOVEL (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 169.49. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
169.491
Interest coverage (2022)
?
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 PROVENCIA-NOVEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
129.308
131.505
160.929
164.229
189.357
229.505
216.577
169.491
Interest coverage
0.303
0.084
0.084
0.01
0.007
0.0
0.0
0.0
Sector positioning
Liquidity ratio
169.492022
2020
2021
2022
Q1: 108.23
Med: 143.14
Q3: 198.17
Good-13 pts over 3 years
In 2022, the liquidity ratio of PROVENCIA-NOVEL (169.49) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2022
2020
2021
2022
Q1: 0.0x
Med: 1.12x
Q3: 3.8x
Average
In 2022, the interest coverage of PROVENCIA-NOVEL (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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. Favorable situation: supplier credit is longer than customer credit by 27 days. Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 40 days of revenue, i.e. 7.0 M€ to permanently finance.
Operating WCR (2022)
?
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
6 957 271 €
Customer credit (2022)
?
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
1 j
Supplier credit (2022)
?
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
28 j
Inventory turnover (2022)
?
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
10 j
WCR in days of revenue (2022)
?
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
40 j
WCR and payment terms evolution PROVENCIA-NOVEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
Operating WCR
7 216 234 €
5 488 611 €
7 312 229 €
7 047 331 €
8 013 380 €
9 355 623 €
9 233 121 €
6 957 271 €
Inventory turnover (days)
11
12
13
12
12
11
11
10
Customer payment term (days)
1
1
1
1
1
1
1
1
Supplier payment term (days)
29
29
30
30
29
30
29
28
Positioning of PROVENCIA-NOVEL in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 265 transactions of similar company sales
in 2022,
the value of PROVENCIA-NOVEL is estimated at
20 661 808 €
(range 10 388 460€ - 39 091 146€).
With an EBITDA of 2 660 363€, the sector multiple of 5.8x is applied.
The price/revenue ratio is 0.25x
(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 value2022
265 transactions
10388k€20661k€39091k€
20 661 808 €Range: 10 388 460€ - 39 091 146€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 660 363 €×5.8x
Estimation15 465 132 €
8 317 340€ - 27 448 479€
Revenue Multiple30%
62 655 538 €×0.25x
Estimation15 448 549 €
9 851 129€ - 23 685 681€
Net Income Multiple20%
5 118 137 €×8.1x
Estimation41 473 388 €
16 372 258€ - 91 306 014€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 265 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 PROVENCIA-NOVEL with other companies in the same sector:
The revenue of PROVENCIA-NOVEL in 2022 is 62.7 M€.
Is PROVENCIA-NOVEL profitable?
Yes, PROVENCIA-NOVEL generated a net profit of 5.1 M€ in 2022.
Where is the headquarters of PROVENCIA-NOVEL ?
The headquarters of PROVENCIA-NOVEL is located in ANNECY (74000), in the department Haute-Savoie.
Where to find the tax return of PROVENCIA-NOVEL ?
The tax return of PROVENCIA-NOVEL 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 PROVENCIA-NOVEL operate?
PROVENCIA-NOVEL 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