Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 1990-10-01 (35 years)Status: ActiveBusiness sector: SupermarchésLocation: COURBEVOIE (92400), Hauts-de-Seine
SOC D EXPLOIT DISTRIB COURBEVOIE : revenue, balance sheet and financial ratios
SOC D EXPLOIT DISTRIB COURBEVOIE is a French company
founded 35 years ago,
specialized in the sector Supermarchés.
Based in COURBEVOIE (92400),
this company of category GE
shows in 2024 a revenue of 235 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC D EXPLOIT DISTRIB COURBEVOIE (SIREN 379412281)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
234 811 €
227 244 €
371 128 €
183 467 €
257 920 €
1 474 230 €
2 348 060 €
2 550 814 €
2 575 473 €
Net income
-70 930 €
-76 355 €
-190 101 €
-100 813 €
-40 906 €
-113 876 €
-138 597 €
-54 081 €
200 536 €
EBITDA
-29 469 €
-27 901 €
-27 445 €
-31 185 €
17 180 €
-83 980 €
-49 220 €
12 510 €
348 651 €
Net margin
-30.2%
-33.6%
-51.2%
-54.9%
-15.9%
-7.7%
-5.9%
-2.1%
7.8%
Revenue and income statement
In 2024, SOC D EXPLOIT DISTRIB COURBEVOIE achieves revenue of 235 k€. Revenue is declining over the period 2016-2024 (CAGR: -25.9%). Vs 2023: +3%. After deducting consumption (0 €), gross margin stands at 235 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -29 k€, representing -12.6% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -71 k€ (-30.2% 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
234 811 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
234 811 €
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
-29 469 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-76 966 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-70 930 €
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
-12.6%
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 0%. 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 48%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.0%
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
48.471%
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
-8.537%
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
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOC D EXPLOIT DISTRIB COURBEVOIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
-2.782
-0.358
-0.101
0.0
0.0
0.0
0.0
0.0
Financial autonomy
13.791
-5.364
-25.661
-56.32
15.378
-3.68
-44.061
55.251
48.471
Repayment capacity
0.0
0.111
-0.011
-0.003
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
10.93%
0.429%
-2.55%
-5.988%
7.71%
-18.428%
-9.575%
-13.828%
-8.537%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 1.09
Med: 38.44
Q3: 110.66
Excellent
In 2024, the debt ratio of SOC D EXPLOIT DISTRIB COU... (0.00) 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
48.47%2024
2022
2023
2024
Q1: 14.11%
Med: 31.97%
Q3: 48.11%
Excellent+50 pts over 3 years
In 2024, the financial autonomy of SOC D EXPLOIT DISTRIB COU... (48.5%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.94 years
Q3: 3.03 years
Excellent
In 2024, the repayment capacity of SOC D EXPLOIT DISTRIB COU... (0.00) 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 85.11. 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
85.109
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 SOC D EXPLOIT DISTRIB COURBEVOIE
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
40.064
39.907
35.297
21.79
38.133
26.612
28.066
104.918
85.109
Interest coverage
1.399
37.058
-12.55
-8.279
54.633
-22.152
-33.711
-23.91
0.0
Sector positioning
Liquidity ratio
85.112024
2022
2023
2024
Q1: 105.99
Med: 141.63
Q3: 201.49
Watch+12 pts over 3 years
In 2024, the liquidity ratio of SOC D EXPLOIT DISTRIB COU... (85.11) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 1.65x
Q3: 7.04x
Average
In 2024, the interest coverage of SOC D EXPLOIT DISTRIB COU... (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: 151 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 182 days. Excellent situation: suppliers finance 31 days of the operating cycle (retail model). Overall, WCR represents 171 days of revenue, i.e. 111 k€ to permanently finance. Over 2016-2024, WCR increased by +136%, requiring additional financing.
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
111 265 €
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
151 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
182 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
0 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
171 j
WCR and payment terms evolution SOC D EXPLOIT DISTRIB COURBEVOIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-311 426 €
-403 309 €
-435 377 €
-627 889 €
-269 132 €
-340 816 €
-324 718 €
159 048 €
111 265 €
Inventory turnover (days)
30
32
34
0
0
0
0
0
0
Customer payment term (days)
0
1
0
26
35
151
211
156
151
Supplier payment term (days)
32
18
22
5
24
24
133
207
182
Positioning of SOC D EXPLOIT DISTRIB COURBEVOIE in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of SOC D EXPLOIT DISTRIB COURBEVOIE is estimated at
53 986 €
(range 29 353€ - 99 149€).
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
29k€53k€99k€
53 986 €Range: 29 353€ - 99 149€
NAF 5 année 2024
Valuation method used
Revenue Multiple
234 811 €
×
0.23x
=53 987 €
Range: 29 353€ - 99 150€
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 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 (Supermarchés)
Compare SOC D EXPLOIT DISTRIB COURBEVOIE with other companies in the same sector:
Frequently asked questions about SOC D EXPLOIT DISTRIB COURBEVOIE
What is the revenue of SOC D EXPLOIT DISTRIB COURBEVOIE ?
The revenue of SOC D EXPLOIT DISTRIB COURBEVOIE in 2024 is 235 k€.
Is SOC D EXPLOIT DISTRIB COURBEVOIE profitable?
SOC D EXPLOIT DISTRIB COURBEVOIE recorded a net loss in 2024.
Where is the headquarters of SOC D EXPLOIT DISTRIB COURBEVOIE ?
The headquarters of SOC D EXPLOIT DISTRIB COURBEVOIE is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of SOC D EXPLOIT DISTRIB COURBEVOIE ?
The tax return of SOC D EXPLOIT DISTRIB COURBEVOIE 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 SOC D EXPLOIT DISTRIB COURBEVOIE operate?
SOC D EXPLOIT DISTRIB COURBEVOIE 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