Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-08-01 (22 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: ISSOUDUN (36100), Indre
SP DISTRIBUTION : revenue, balance sheet and financial ratios
SP DISTRIBUTION is a French company
founded 22 years ago,
specialized in the sector Commerce de détail de meubles.
Based in ISSOUDUN (36100),
this company of category PME
shows in 2025 a revenue of 4.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SP DISTRIBUTION (SIREN 449868827)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
4 438 741 €
N/C
4 682 024 €
4 791 198 €
4 950 121 €
4 480 551 €
4 436 677 €
4 177 017 €
4 299 255 €
Net income
80 789 €
265 585 €
327 768 €
480 545 €
430 761 €
255 206 €
195 858 €
96 321 €
4 294 €
EBITDA
96 149 €
N/C
415 404 €
596 049 €
620 583 €
437 855 €
343 466 €
310 022 €
394 891 €
Net margin
1.8%
N/C
7.0%
10.0%
8.7%
5.7%
4.4%
2.3%
0.1%
Revenue and income statement
In 2025, SP DISTRIBUTION achieves revenue of 4.4 M€. Revenue is growing positively over 9 years (CAGR: +0.4%). After deducting consumption (2.7 M€), gross margin stands at 1.7 M€, i.e. a rate of 39%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 96 k€, representing 2.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 81 k€, i.e. 1.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 438 741 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 711 484 €
EBITDA (2025)
?
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
96 149 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
68 459 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
80 789 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.2%
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 46%. 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 3.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
30.869%
Financial autonomy (2025)
?
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
46.393%
Cash flow / Revenue (2025)
?
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
1.952%
Repayment capacity (2025)
?
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
2.976
Asset age ratio (2025)
?
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
2022
2023
2024
2025
Debt ratio
923.02
452.47
219.364
99.115
1.206
2.807
0.893
0.201
30.869
Financial autonomy
5.775
10.988
20.103
33.146
51.557
63.766
66.354
63.587
46.393
Repayment capacity
13.929
5.711
2.925
1.732
0.024
0.065
0.028
None
2.976
Cash flow / Revenue
1.81%
4.054%
6.079%
7.216%
9.332%
10.251%
7.445%
None%
1.952%
Sector positioning
Debt ratio
30.872025
2023
2024
2025
Q1: 0.93
Med: 15.8
Q3: 62.78
Average+33 pts over 3 years
In 2025, the debt ratio of SP DISTRIBUTION (30.87) 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
46.39%2025
2023
2024
2025
Q1: 16.18%
Med: 36.96%
Q3: 56.64%
Good-14 pts over 3 years
In 2025, the financial autonomy of SP DISTRIBUTION (46.4%) 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
2.98 years2025
2023
2025
Q1: -0.18 years
Med: 0.16 years
Q3: 1.73 years
Watch+49 pts over 2 years
In 2025, the repayment capacity of SP DISTRIBUTION (2.98) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 224.14. 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 24.7x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
224.143
Interest coverage (2025)
?
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
24.707
Liquidity indicators evolution SP DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
175.282
192.664
225.884
251.933
178.579
254.974
261.908
234.65
224.143
Interest coverage
4.382
5.129
4.539
6.113
3.326
2.634
4.482
None
24.707
Sector positioning
Liquidity ratio
224.142025
2023
2024
2025
Q1: 122.17
Med: 174.02
Q3: 270.04
Good-12 pts over 3 years
In 2025, the liquidity ratio of SP DISTRIBUTION (224.14) 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
24.71x2025
2023
2025
Q1: -0.05x
Med: 0.77x
Q3: 5.5x
Excellent
In 2025, the interest coverage of SP DISTRIBUTION (24.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 27 days. Favorable situation: supplier credit is longer than customer credit by 27 days. Inventory turnover is 70 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 77 days of revenue, i.e. 953 k€ to permanently finance.
Operating WCR (2025)
?
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
953 397 €
Customer credit (2025)
?
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 (2025)
?
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
27 j
Inventory turnover (2025)
?
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
70 j
WCR in days of revenue (2025)
?
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
77 j
WCR and payment terms evolution SP DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
912 087 €
808 545 €
690 480 €
749 014 €
489 715 €
879 185 €
796 834 €
0 €
953 397 €
Inventory turnover (days)
74
77
74
75
59
77
74
0
70
Customer payment term (days)
10
12
10
10
17
10
10
0
0
Supplier payment term (days)
45
33
18
17
23
20
15
0
27
Positioning of SP DISTRIBUTION in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (39 transactions).
This range of 208 492€ to 827 359€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
208k€365k€827k€
365 199 €Range: 208 492€ - 827 359€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 39 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 (Commerce de détail de meubles)
Compare SP DISTRIBUTION with other companies in the same sector:
Yes, SP DISTRIBUTION generated a net profit of 81 k€ in 2025.
Where is the headquarters of SP DISTRIBUTION ?
The headquarters of SP DISTRIBUTION is located in ISSOUDUN (36100), in the department Indre.
Where to find the tax return of SP DISTRIBUTION ?
The tax return of SP DISTRIBUTION 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 SP DISTRIBUTION operate?
SP DISTRIBUTION operates in the sector Commerce de détail de meubles (NAF code 47.59A). 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