Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-09-01 (18 years)Status: ActiveBusiness sector: Autres intermédiaires du commerce en produits diversLocation: PARIS (75015), Paris
SCM INTERNATIONAL : revenue, balance sheet and financial ratios
SCM INTERNATIONAL is a French company
founded 18 years ago,
specialized in the sector Autres intermédiaires du commerce en produits divers.
Based in PARIS (75015),
this company of category PME
shows in 2024 a revenue of 623 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCM INTERNATIONAL (SIREN 499427292)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
622 858 €
1 496 141 €
1 709 048 €
1 399 906 €
909 549 €
1 648 212 €
846 291 €
580 945 €
1 942 257 €
Net income
-132 564 €
50 032 €
144 200 €
171 551 €
-250 036 €
101 075 €
-36 220 €
20 065 €
115 117 €
EBITDA
-135 399 €
33 526 €
199 801 €
174 224 €
-222 956 €
133 436 €
-36 510 €
29 510 €
161 525 €
Net margin
-21.3%
3.3%
8.4%
12.3%
-27.5%
6.1%
-4.3%
3.5%
5.9%
Revenue and income statement
In 2024, SCM INTERNATIONAL achieves revenue of 623 k€. Revenue is declining over the period 2016-2024 (CAGR: -13.3%). Significant drop of -58% vs 2023. After deducting consumption (407 k€), gross margin stands at 216 k€, i.e. a rate of 35%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -135 k€, representing -21.7% of revenue. Warning negative scissor effect: despite revenue change (-58%), EBITDA varies by -504%, reducing margin by 24.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -133 k€ (-21.3% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
622 858 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
216 175 €
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
-135 399 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-148 090 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-132 564 €
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
-21.7%
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 79%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 38%. 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
79.236%
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
38.487%
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
-19.149%
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
-2.123
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
29.092
60.654
83.819
93.292
304.923
155.495
64.878
54.154
79.236
Financial autonomy
25.939
44.585
31.925
41.076
18.47
30.7
33.573
54.145
38.487
Repayment capacity
0.626
6.146
-5.493
3.107
-1.09
2.227
1.698
11.715
-2.123
Cash flow / Revenue
5.983%
4.614%
-4.245%
6.142%
-26.71%
12.858%
8.972%
1.391%
-19.149%
Sector positioning
Debt ratio
79.242024
2022
2023
2024
Q1: 0.0
Med: 6.15
Q3: 45.95
Average
In 2024, the debt ratio of SCM INTERNATIONAL (79.24) 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
38.49%2024
2022
2023
2024
Q1: 3.97%
Med: 34.0%
Q3: 67.32%
Good+6 pts over 3 years
In 2024, the financial autonomy of SCM INTERNATIONAL (38.5%) 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
-2.12 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.8 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of SCM INTERNATIONAL (-2.12) 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 467.38. 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
467.377
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 SCM INTERNATIONAL
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
149.119
348.637
240.019
473.832
357.775
419.018
201.734
977.499
467.377
Interest coverage
0.012
0.0
0.0
0.0
0.0
0.0
0.0
0.003
0.0
Sector positioning
Liquidity ratio
467.382024
2022
2023
2024
Q1: 139.4
Med: 252.5
Q3: 584.37
Good+26 pts over 3 years
In 2024, the liquidity ratio of SCM INTERNATIONAL (467.38) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.95x
Average
In 2024, the interest coverage of SCM INTERNATIONAL (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: 21 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. The company must finance 6 days of gap between collections and payments. Inventory turnover is 80 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 17 days of revenue, i.e. 30 k€ to permanently finance. Notable WCR improvement over the period (-93%), 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
30 171 €
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
21 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
15 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
80 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
17 j
WCR and payment terms evolution SCM INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
452 876 €
357 345 €
292 901 €
159 349 €
108 646 €
161 577 €
202 129 €
247 746 €
30 171 €
Inventory turnover (days)
0
0
78
0
0
15
48
43
80
Customer payment term (days)
91
170
52
33
52
48
50
14
21
Supplier payment term (days)
115
117
104
24
25
18
68
16
15
Positioning of SCM INTERNATIONAL in its sector
Comparison with sector Autres intermédiaires du commerce en produits divers
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of SCM INTERNATIONAL is estimated at
201 222 €
(range 112 074€ - 478 158€).
The price/revenue ratio is 0.32x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
85 tx
112k€201k€478k€
201 222 €Range: 112 074€ - 478 158€
NAF 5 all-time
Valuation method used
Revenue Multiple
622 858 €
×
0.32x
=201 222 €
Range: 112 074€ - 478 158€
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 85 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 (Autres intermédiaires du commerce en produits divers)
Compare SCM INTERNATIONAL with other companies in the same sector:
Frequently asked questions about SCM INTERNATIONAL
What is the revenue of SCM INTERNATIONAL ?
The revenue of SCM INTERNATIONAL in 2024 is 623 k€.
Is SCM INTERNATIONAL profitable?
SCM INTERNATIONAL recorded a net loss in 2024.
Where is the headquarters of SCM INTERNATIONAL ?
The headquarters of SCM INTERNATIONAL is located in PARIS (75015), in the department Paris.
Where to find the tax return of SCM INTERNATIONAL ?
The tax return of SCM INTERNATIONAL 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 SCM INTERNATIONAL operate?
SCM INTERNATIONAL operates in the sector Autres intermédiaires du commerce en produits divers (NAF code 46.19B). 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