Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1989-09-14 (36 years)Status: ActiveBusiness sector: Vente à distance sur catalogue généralLocation: NANTERRE (92000), Hauts-de-Seine
RACINE DISTRIBUTION : revenue, balance sheet and financial ratios
RACINE DISTRIBUTION is a French company
founded 36 years ago,
specialized in the sector Vente à distance sur catalogue général.
Based in NANTERRE (92000),
this company of category PME
shows in 2018 a revenue of 28 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RACINE DISTRIBUTION (SIREN 351982327)
Indicator
2020
2018
2017
2016
Revenue
N/C
27 691 €
54 162 €
660 099 €
Net income
3 218 €
-33 141 €
-82 412 €
-133 474 €
EBITDA
N/C
-31 615 €
-92 107 €
-121 810 €
Net margin
N/C
-119.7%
-152.2%
-20.2%
Revenue and income statement
In 2020, RACINE DISTRIBUTION generates positive net income of 3 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 218 €
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 -2%. 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 -63%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-1.515%
Financial autonomy (2020)
?
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
-63.029%
Solvency indicators evolution RACINE DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
Debt ratio
24.249
-93.148
-1.49
-1.515
Financial autonomy
31.405
-7.924
-38.769
-63.029
Repayment capacity
-0.133
-0.118
-0.021
None
Cash flow / Revenue
-19.546%
-171.198%
-114.355%
None%
Sector positioning
Debt ratio
-1.512020
2017
2018
2020
Q1: 0.0
Med: 4.19
Q3: 74.56
Excellent
In 2020, the debt ratio of RACINE DISTRIBUTION (-1.51) 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
-63.03%2020
2017
2018
2020
Q1: 0.01%
Med: 23.5%
Q3: 54.31%
Average
In 2020, the financial autonomy of RACINE DISTRIBUTION (-63.0%) 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
-0.02 years2018
2017
2018
Q1: -0.02 years
Med: 0.0 years
Q3: 0.48 years
Excellent
In 2018, the repayment capacity of RACINE DISTRIBUTION (-0.02) 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 61.56. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
61.565
Liquidity indicators evolution RACINE DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
Liquidity ratio
158.285
97.505
71.464
61.565
Interest coverage
0.0
0.0
-0.158
None
Sector positioning
Liquidity ratio
61.562020
2017
2018
2020
Q1: 100.09
Med: 174.46
Q3: 286.46
Watch-8 pts over 3 years
In 2020, the liquidity ratio of RACINE DISTRIBUTION (61.56) 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.
Interest coverage
-0.16x2018
2017
2018
Q1: 0.0x
Med: 0.0x
Q3: 0.58x
Average
In 2018, the interest coverage of RACINE DISTRIBUTION (-0.2x) 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 (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 RACINE DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
Operating WCR
169 962 €
112 435 €
65 553 €
0 €
Inventory turnover (days)
26
137
244
0
Customer payment term (days)
14
144
310
0
Supplier payment term (days)
77
556
977
0
Positioning of RACINE DISTRIBUTION in its sector
Comparison with sector Vente à distance sur catalogue général
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of RACINE DISTRIBUTION is estimated at
12 091 €
(range 3 945€ - 32 647€).
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 value2020
121 transactions
3k€12k€32k€
12 091 €Range: 3 945€ - 32 647€
NAF 5 all-time
Valuation method used
Net Income Multiple
3 218 €
×
3.8x
=12 092 €
Range: 3 945€ - 32 647€
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 121 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 (Vente à distance sur catalogue général)
Compare RACINE DISTRIBUTION with other companies in the same sector:
Frequently asked questions about RACINE DISTRIBUTION
What is the revenue of RACINE DISTRIBUTION ?
The revenue of RACINE DISTRIBUTION in 2018 is 28 k€.
Is RACINE DISTRIBUTION profitable?
Yes, RACINE DISTRIBUTION generated a net profit of 3 k€ in 2020.
Where is the headquarters of RACINE DISTRIBUTION ?
The headquarters of RACINE DISTRIBUTION is located in NANTERRE (92000), in the department Hauts-de-Seine.
Where to find the tax return of RACINE DISTRIBUTION ?
The tax return of RACINE 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 RACINE DISTRIBUTION operate?
RACINE DISTRIBUTION operates in the sector Vente à distance sur catalogue général (NAF code 47.91A). 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