Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1966-01-01 (60 years)Status: ActiveBusiness sector: SupérettesLocation: PARIS (75011), Paris
SOCIETE DE DISTRIBUTION VOLTAIRE : revenue, balance sheet and financial ratios
SOCIETE DE DISTRIBUTION VOLTAIRE is a French company
founded 60 years ago,
specialized in the sector Supérettes.
Based in PARIS (75011),
this company of category PME
shows in 2024 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE DE DISTRIBUTION VOLTAIRE (SIREN 662025956)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 089 599 €
5 293 703 €
5 645 217 €
5 911 458 €
6 193 002 €
5 839 540 €
6 286 428 €
6 394 443 €
6 689 196 €
Net income
153 294 €
141 072 €
62 957 €
254 734 €
314 688 €
206 278 €
347 708 €
372 705 €
453 093 €
EBITDA
240 778 €
209 277 €
115 083 €
331 821 €
479 226 €
332 041 €
505 799 €
572 017 €
691 929 €
Net margin
3.0%
2.7%
1.1%
4.3%
5.1%
3.5%
5.5%
5.8%
6.8%
Revenue and income statement
In 2024, SOCIETE DE DISTRIBUTION VOLTAIRE achieves revenue of 5.1 M€. Activity remains stable over the period (CAGR: -3.4%). Slight decline of -4% vs 2023. After deducting consumption (3.6 M€), gross margin stands at 1.5 M€, i.e. a rate of 29%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 241 k€, representing 4.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 153 k€, i.e. 3.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 089 599 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 486 393 €
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
240 778 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
188 637 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
153 294 €
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
4.7%
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 4%. 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 62%. 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 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
4.35%
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
61.554%
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
3.989%
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
0.235
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 SOCIETE DE DISTRIBUTION VOLTAIRE
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
64.539
69.533
56.302
17.83
11.556
2.468
4.694
4.35
Financial autonomy
50.982
36.129
31.559
39.979
53.399
46.284
46.591
60.346
61.554
Repayment capacity
0.0
0.674
0.945
1.612
0.478
0.426
0.186
0.248
0.235
Cash flow / Revenue
6.939%
6.067%
6.003%
4.301%
6.228%
4.533%
1.879%
3.375%
3.989%
Sector positioning
Debt ratio
4.352024
2022
2023
2024
Q1: 0.25
Med: 23.83
Q3: 85.22
Good
In 2024, the debt ratio of SOCIETE DE DISTRIBUTION V... (4.35) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
61.55%2024
2022
2023
2024
Q1: 10.71%
Med: 34.3%
Q3: 54.75%
Excellent+11 pts over 3 years
In 2024, the financial autonomy of SOCIETE DE DISTRIBUTION V... (61.5%) 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
0.23 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.06 years
Q3: 1.83 years
Average+18 pts over 3 years
In 2024, the repayment capacity of SOCIETE DE DISTRIBUTION V... (0.23) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 241.41. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.5x. Danger: operating income does not cover interest charges, unsustainable situation.
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
241.407
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
0.541
Liquidity indicators evolution SOCIETE DE DISTRIBUTION VOLTAIRE
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
181.905
162.317
153.416
205.448
227.521
172.738
156.406
233.529
241.407
Interest coverage
0.316
0.384
0.323
0.638
0.15
0.524
1.099
0.499
0.541
Sector positioning
Liquidity ratio
241.412024
2022
2023
2024
Q1: 96.57
Med: 149.63
Q3: 227.74
Excellent+22 pts over 3 years
In 2024, the liquidity ratio of SOCIETE DE DISTRIBUTION V... (241.41) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.54x2024
2022
2023
2024
Q1: -0.19x
Med: 0.19x
Q3: 4.71x
Good
In 2024, the interest coverage of SOCIETE DE DISTRIBUTION V... (0.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 39 days. Excellent situation: suppliers finance 38 days of the operating cycle (retail model). Inventory turnover is 26 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 75 days of revenue, i.e. 1.1 M€ to permanently finance. Over 2016-2024, WCR increased by +26%, 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
1 065 609 €
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
1 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
39 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
26 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
75 j
WCR and payment terms evolution SOCIETE DE DISTRIBUTION VOLTAIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
847 387 €
689 641 €
692 639 €
1 067 351 €
1 101 240 €
1 140 261 €
1 018 058 €
996 910 €
1 065 609 €
Inventory turnover (days)
21
22
19
22
19
20
25
26
26
Customer payment term (days)
1
1
2
2
2
1
2
2
1
Supplier payment term (days)
36
30
38
37
33
39
43
33
39
Positioning of SOCIETE DE DISTRIBUTION VOLTAIRE in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of SOCIETE DE DISTRIBUTION VOLTAIRE is estimated at
1 098 855 €
(range 469 814€ - 2 260 460€).
With an EBITDA of 240 778€, the sector multiple of 4.7x is applied.
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
469k€1098k€2260k€
1 098 855 €Range: 469 814€ - 2 260 460€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
240 778 €×4.7x
Estimation1 138 382 €
396 739€ - 2 424 753€
Revenue Multiple30%
5 089 599 €×0.23x
Estimation1 170 184 €
636 240€ - 2 149 101€
Net Income Multiple20%
153 294 €×5.8x
Estimation893 043 €
402 862€ - 2 016 767€
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 (Supérettes)
Compare SOCIETE DE DISTRIBUTION VOLTAIRE with other companies in the same sector:
Frequently asked questions about SOCIETE DE DISTRIBUTION VOLTAIRE
What is the revenue of SOCIETE DE DISTRIBUTION VOLTAIRE ?
The revenue of SOCIETE DE DISTRIBUTION VOLTAIRE in 2024 is 5.1 M€.
Is SOCIETE DE DISTRIBUTION VOLTAIRE profitable?
Yes, SOCIETE DE DISTRIBUTION VOLTAIRE generated a net profit of 153 k€ in 2024.
Where is the headquarters of SOCIETE DE DISTRIBUTION VOLTAIRE ?
The headquarters of SOCIETE DE DISTRIBUTION VOLTAIRE is located in PARIS (75011), in the department Paris.
Where to find the tax return of SOCIETE DE DISTRIBUTION VOLTAIRE ?
The tax return of SOCIETE DE DISTRIBUTION VOLTAIRE 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 DE DISTRIBUTION VOLTAIRE operate?
SOCIETE DE DISTRIBUTION VOLTAIRE operates in the sector Supérettes (NAF code 47.11C). 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