Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1984-06-27 (41 years)Status: ActiveBusiness sector: SupermarchésLocation: BANDOL (83150), Var
SOCIETE DISTRIVIAND : revenue, balance sheet and financial ratios
SOCIETE DISTRIVIAND is a French company
founded 41 years ago,
specialized in the sector Supermarchés.
Based in BANDOL (83150),
this company of category PME
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE DISTRIVIAND (SIREN 330004730)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 068 957 €
1 077 165 €
1 110 643 €
1 099 866 €
1 182 849 €
986 830 €
959 793 €
975 828 €
1 000 579 €
Net income
-15 501 €
-29 693 €
-34 700 €
11 366 €
70 673 €
-13 201 €
20 112 €
-29 728 €
7 893 €
EBITDA
-4 501 €
-11 595 €
-23 028 €
14 084 €
91 601 €
-15 345 €
18 914 €
-29 808 €
-7 365 €
Net margin
-1.5%
-2.8%
-3.1%
1.0%
6.0%
-1.3%
2.1%
-3.0%
0.8%
Revenue and income statement
In 2024, SOCIETE DISTRIVIAND achieves revenue of 1.1 M€. Revenue is growing positively over 9 years (CAGR: +0.8%). Slight decline of -1% vs 2023. After deducting consumption (784 k€), gross margin stands at 285 k€, i.e. a rate of 27%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5 k€, representing -0.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -16 k€ (-1.5% 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
1 068 957 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
285 099 €
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
-4 501 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-19 990 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-15 501 €
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
-0.4%
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 74%. Debt level is high: negotiating margin with banks is reduced. 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
74.29%
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
47.852%
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
-0.384%
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
-20.821
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
34.155
56.178
34.933
55.302
82.412
64.011
58.628
71.562
74.29
Financial autonomy
59.831
49.628
59.101
53.23
46.132
53.412
54.982
49.646
47.852
Repayment capacity
353.496
-2.759
2.0
-6.893
1.83
6.196
-5.186
-4.195
-20.821
Cash flow / Revenue
0.013%
-2.209%
2.292%
-0.917%
6.984%
1.83%
-1.983%
-2.065%
-0.384%
Sector positioning
Debt ratio
74.292024
2022
2023
2024
Q1: 1.09
Med: 38.53
Q3: 110.8
Average+6 pts over 3 years
In 2024, the debt ratio of SOCIETE DISTRIVIAND (74.29) 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
47.85%2024
2022
2023
2024
Q1: 14.11%
Med: 32.0%
Q3: 48.07%
Good
In 2024, the financial autonomy of SOCIETE DISTRIVIAND (47.9%) 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
-20.82 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.94 years
Q3: 3.03 years
Excellent
In 2024, the repayment capacity of SOCIETE DISTRIVIAND (-20.82) 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 275.03. 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
275.029
Interest coverage (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
265.729
217.929
248.123
295.811
492.151
552.997
422.454
335.774
275.029
Interest coverage
-13.537
-5.25
10.965
-11.313
0.202
6.532
-9.18
-15.101
-39.902
Sector positioning
Liquidity ratio
275.032024
2022
2023
2024
Q1: 106.02
Med: 141.77
Q3: 201.68
Excellent
In 2024, the liquidity ratio of SOCIETE DISTRIVIAND (275.03) 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
-39.9x2024
2022
2023
2024
Q1: 0.0x
Med: 1.64x
Q3: 7.03x
Watch
In 2024, the interest coverage of SOCIETE DISTRIVIAND (-39.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 11 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Inventory turnover is 20 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 25 days of revenue, i.e. 74 k€ to permanently finance.
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
74 207 €
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
0 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
11 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
20 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
25 j
WCR and payment terms evolution SOCIETE DISTRIVIAND
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
78 365 €
74 670 €
79 836 €
64 134 €
73 810 €
110 625 €
115 818 €
89 792 €
74 207 €
Inventory turnover (days)
22
23
23
22
22
26
28
19
20
Customer payment term (days)
0
0
1
0
1
1
1
1
0
Supplier payment term (days)
13
14
15
10
17
12
11
11
11
Positioning of SOCIETE DISTRIVIAND in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of SOCIETE DISTRIVIAND is estimated at
245 771 €
(range 133 628€ - 451 370€).
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
133k€245k€451k€
245 771 €Range: 133 628€ - 451 370€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 068 957 €
×
0.23x
=245 771 €
Range: 133 628€ - 451 371€
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 SOCIETE DISTRIVIAND with other companies in the same sector:
Frequently asked questions about SOCIETE DISTRIVIAND
What is the revenue of SOCIETE DISTRIVIAND ?
The revenue of SOCIETE DISTRIVIAND in 2024 is 1.1 M€.
Is SOCIETE DISTRIVIAND profitable?
SOCIETE DISTRIVIAND recorded a net loss in 2024.
Where is the headquarters of SOCIETE DISTRIVIAND ?
The headquarters of SOCIETE DISTRIVIAND is located in BANDOL (83150), in the department Var.
Where to find the tax return of SOCIETE DISTRIVIAND ?
The tax return of SOCIETE DISTRIVIAND 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 DISTRIVIAND operate?
SOCIETE DISTRIVIAND 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