Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1983-04-01 (43 years)Status: ActiveBusiness sector: SupermarchésLocation: PARIS (75011), Paris
SOCIETE ALIMENTAIRE ROQUETTE : revenue, balance sheet and financial ratios
SOCIETE ALIMENTAIRE ROQUETTE is a French company
founded 43 years ago,
specialized in the sector Supermarchés.
Based in PARIS (75011),
this company of category PME
shows in 2021 a revenue of 5.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE ALIMENTAIRE ROQUETTE (SIREN 327139325)
Indicator
2021
2020
2019
2018
2017
Revenue
5 599 737 €
5 664 528 €
5 435 548 €
5 478 224 €
5 267 741 €
Net income
-346 242 €
-25 266 €
-38 211 €
-34 759 €
-13 855 €
EBITDA
112 349 €
19 042 €
14 842 €
10 784 €
24 608 €
Net margin
-6.2%
-0.4%
-0.7%
-0.6%
-0.3%
Revenue and income statement
In 2021, SOCIETE ALIMENTAIRE ROQUETTE achieves revenue of 5.6 M€. Revenue is growing positively over 5 years (CAGR: +1.5%). Slight decline of -1% vs 2020. After deducting consumption (4.2 M€), gross margin stands at 1.4 M€, i.e. a rate of 25%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 112 k€, representing 2.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -346 k€ (-6.2% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 599 737 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 397 945 €
EBITDA (2021)
?
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
112 349 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
62 111 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-346 242 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.0%
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 23%. The balance between equity and debt is satisfactory.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.176%
Financial autonomy (2021)
?
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
22.951%
Cash flow / Revenue (2021)
?
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
-5.27%
Repayment capacity (2021)
?
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
-0.002
Asset age ratio (2021)
?
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
2017
2018
2019
2020
2021
Debt ratio
28.419
21.057
18.051
4.046
0.176
Financial autonomy
44.888
43.54
42.607
44.407
22.951
Repayment capacity
5.589
7.041
7.631
1.007
-0.002
Cash flow / Revenue
0.749%
0.405%
0.306%
0.481%
-5.27%
Sector positioning
Debt ratio
0.182021
2019
2020
2021
Q1: 0.98
Med: 35.92
Q3: 114.72
Excellent-15 pts over 3 years
In 2021, the debt ratio of SOCIETE ALIMENTAIRE ROQUETTE (0.18) 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
22.95%2021
2019
2020
2021
Q1: 13.38%
Med: 30.29%
Q3: 46.4%
Average-33 pts over 3 years
In 2021, the financial autonomy of SOCIETE ALIMENTAIRE ROQUETTE (22.9%) 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
-0.0 years2021
2019
2020
2021
Q1: 0.0 years
Med: 1.14 years
Q3: 3.12 years
Excellent-50 pts over 3 years
In 2021, the repayment capacity of SOCIETE ALIMENTAIRE ROQUETTE (-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 104.37. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
104.372
Interest coverage (2021)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
Liquidity ratio
168.661
156.518
154.097
145.207
104.372
Interest coverage
11.326
23.915
8.045
9.768
-0.772
Sector positioning
Liquidity ratio
104.372021
2019
2020
2021
Q1: 108.54
Med: 142.64
Q3: 197.8
Watch-37 pts over 3 years
In 2021, the liquidity ratio of SOCIETE ALIMENTAIRE ROQUETTE (104.37) 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
-0.77x2021
2019
2020
2021
Q1: 0.0x
Med: 0.93x
Q3: 3.23x
Average-50 pts over 3 years
In 2021, the interest coverage of SOCIETE ALIMENTAIRE ROQUETTE (-0.8x) 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: 46 days. Excellent situation: suppliers finance 45 days of the operating cycle (retail model). Inventory turnover is 11 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 37 days of revenue, i.e. 572 k€ to permanently finance. Notable WCR improvement over the period (-46%), freeing up cash.
Operating WCR (2021)
?
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
572 405 €
Customer credit (2021)
?
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 (2021)
?
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
46 j
Inventory turnover (2021)
?
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
11 j
WCR in days of revenue (2021)
?
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
37 j
WCR and payment terms evolution SOCIETE ALIMENTAIRE ROQUETTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Operating WCR
1 057 973 €
1 142 758 €
1 160 598 €
1 036 382 €
572 405 €
Inventory turnover (days)
15
14
14
14
11
Customer payment term (days)
2
4
4
3
1
Supplier payment term (days)
48
52
54
51
46
Positioning of SOCIETE ALIMENTAIRE ROQUETTE in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 291 transactions of similar company sales
in 2021,
the value of SOCIETE ALIMENTAIRE ROQUETTE is estimated at
776 291 €
(range 461 692€ - 1 269 940€).
With an EBITDA of 112 349€, the sector multiple of 4.0x is applied.
The price/revenue ratio is 0.24x
(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 value2021
291 transactions
461k€776k€1269k€
776 291 €Range: 461 692€ - 1 269 940€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
112 349 €×4.0x
Estimation445 274 €
207 225€ - 855 973€
Revenue Multiple30%
5 599 737 €×0.24x
Estimation1 327 987 €
885 805€ - 1 959 887€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 291 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 SOCIETE ALIMENTAIRE ROQUETTE with other companies in the same sector:
Frequently asked questions about SOCIETE ALIMENTAIRE ROQUETTE
What is the revenue of SOCIETE ALIMENTAIRE ROQUETTE ?
The revenue of SOCIETE ALIMENTAIRE ROQUETTE in 2021 is 5.6 M€.
Is SOCIETE ALIMENTAIRE ROQUETTE profitable?
SOCIETE ALIMENTAIRE ROQUETTE recorded a net loss in 2021.
Where is the headquarters of SOCIETE ALIMENTAIRE ROQUETTE ?
The headquarters of SOCIETE ALIMENTAIRE ROQUETTE is located in PARIS (75011), in the department Paris.
Where to find the tax return of SOCIETE ALIMENTAIRE ROQUETTE ?
The tax return of SOCIETE ALIMENTAIRE ROQUETTE 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 SOCIETE ALIMENTAIRE ROQUETTE operate?
SOCIETE ALIMENTAIRE ROQUETTE 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