Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-07-01 (20 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: ENGHIEN-LES-BAINS (95880), Val-d'Oise
SUCCESSFOOD SERVICES : revenue, balance sheet and financial ratios
SUCCESSFOOD SERVICES is a French company
founded 20 years ago,
specialized in the sector Activités des sièges sociaux.
Based in ENGHIEN-LES-BAINS (95880),
this company of category PME
shows in 2023 a revenue of 549 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUCCESSFOOD SERVICES (SIREN 482564010)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
549 012 €
614 219 €
619 595 €
560 542 €
626 208 €
575 684 €
463 558 €
438 200 €
Net income
-261 440 €
16 238 €
19 724 €
48 586 €
163 914 €
547 792 €
207 376 €
37 132 €
EBITDA
-74 672 €
36 327 €
30 846 €
28 756 €
19 613 €
20 474 €
21 572 €
18 671 €
Net margin
-47.6%
2.6%
3.2%
8.7%
26.2%
95.2%
44.7%
8.5%
Revenue and income statement
In 2023, SUCCESSFOOD SERVICES achieves revenue of 549 k€. Revenue is growing positively over 8 years (CAGR: +3.3%). Significant drop of -11% vs 2022. After deducting consumption (0 €), gross margin stands at 549 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 -75 k€, representing -13.6% of revenue. Warning negative scissor effect: despite revenue change (-11%), EBITDA varies by -306%, reducing margin by 19.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -261 k€ (-47.6% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
549 012 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
549 012 €
EBITDA (2023)
?
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
-74 672 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-78 087 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-261 440 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-13.6%
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 -1567%. 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 -6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-1566.748%
Financial autonomy (2023)
?
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
-6.215%
Cash flow / Revenue (2023)
?
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
-47.6%
Repayment capacity (2023)
?
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
-11.265
Asset age ratio (2023)
?
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
Debt ratio
3419.985
944.765
278.583
315.639
337.481
619.133
1516.114
-1566.748
Financial autonomy
2.245
8.936
24.173
22.948
20.321
12.889
5.766
-6.215
Repayment capacity
48.288
11.983
3.83
7.209
54.002
143.611
165.185
-11.265
Cash flow / Revenue
9.247%
45.002%
95.302%
68.041%
9.091%
3.721%
3.001%
-47.6%
Sector positioning
Debt ratio
-1566.752023
2021
2022
2023
Q1: 0.15
Med: 18.74
Q3: 101.68
Excellent-50 pts over 3 years
In 2023, the debt ratio of SUCCESSFOOD SERVICES (-1566.75) 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
-6.21%2023
2021
2022
2023
Q1: 13.72%
Med: 51.33%
Q3: 84.16%
Average
In 2023, the financial autonomy of SUCCESSFOOD SERVICES (-6.2%) 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
-11.27 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of SUCCESSFOOD SERVICES (-11.27) 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 463.91. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
463.91
Interest coverage (2023)
?
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
Liquidity ratio
146.52
608.24
353.078
1205.922
541.911
844.702
785.309
463.91
Interest coverage
186.83
113.314
108.611
108.816
27.469
23.967
18.983
-9.53
Sector positioning
Liquidity ratio
463.912023
2021
2022
2023
Q1: 110.36
Med: 414.42
Q3: 1923.42
Good-12 pts over 3 years
In 2023, the liquidity ratio of SUCCESSFOOD SERVICES (463.91) 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
-9.53x2023
2021
2022
2023
Q1: -38.43x
Med: 0.0x
Q3: 2.72x
Average-31 pts over 3 years
In 2023, the interest coverage of SUCCESSFOOD SERVICES (-9.5x) 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: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 40 days. Favorable situation: supplier credit is longer than customer credit by 15 days. Overall, WCR represents 787 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2016-2023, WCR increased by +738%, requiring additional financing.
Operating WCR (2023)
?
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
1 199 849 €
Customer credit (2023)
?
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
25 j
Supplier credit (2023)
?
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
40 j
Inventory turnover (2023)
?
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 (2023)
?
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
787 j
WCR and payment terms evolution SUCCESSFOOD SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
143 160 €
878 748 €
1 334 061 €
1 865 899 €
1 800 909 €
1 465 497 €
1 255 906 €
1 199 849 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
240
406
337
432
467
21
183
25
Supplier payment term (days)
104
92
90
37
129
212
105
40
Positioning of SUCCESSFOOD SERVICES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of SUCCESSFOOD SERVICES is estimated at
287 450 €
(range 117 587€ - 509 431€).
The price/revenue ratio is 0.52x
(in line with sector norms).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
89 tx
117k€287k€509k€
287 450 €Range: 117 587€ - 509 431€
NAF 5 année 2023
Valuation method used
Revenue Multiple
549 012 €
×
0.52x
=287 451 €
Range: 117 588€ - 509 432€
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 89 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 (Activités des sièges sociaux)
Compare SUCCESSFOOD SERVICES with other companies in the same sector:
Frequently asked questions about SUCCESSFOOD SERVICES
What is the revenue of SUCCESSFOOD SERVICES ?
The revenue of SUCCESSFOOD SERVICES in 2023 is 549 k€.
Is SUCCESSFOOD SERVICES profitable?
SUCCESSFOOD SERVICES recorded a net loss in 2023.
Where is the headquarters of SUCCESSFOOD SERVICES ?
The headquarters of SUCCESSFOOD SERVICES is located in ENGHIEN-LES-BAINS (95880), in the department Val-d'Oise.
Where to find the tax return of SUCCESSFOOD SERVICES ?
The tax return of SUCCESSFOOD SERVICES 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 SUCCESSFOOD SERVICES operate?
SUCCESSFOOD SERVICES operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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