Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 2010-03-31 (16 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: PARIS (75003), Paris
SUP-HAUDRIETTES : revenue, balance sheet and financial ratios
SUP-HAUDRIETTES is a French company
founded 16 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in PARIS (75003),
this company of category GE
shows in 2022 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUP-HAUDRIETTES (SIREN 520990896)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
3 109 204 €
2 705 502 €
2 772 260 €
2 951 943 €
3 103 375 €
3 154 694 €
3 199 925 €
Net income
294 839 €
212 715 €
138 158 €
21 867 €
153 601 €
164 237 €
195 073 €
194 112 €
EBITDA
N/C
396 096 €
287 153 €
126 672 €
317 790 €
332 452 €
385 130 €
372 622 €
Net margin
N/C
6.8%
5.1%
0.8%
5.2%
5.3%
6.2%
6.1%
Revenue and income statement
In 2023, SUP-HAUDRIETTES generates positive net income of 295 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 194 k€ -> 295 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
294 839 €
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 245%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory.
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
244.87%
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
20.814%
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
1155.845
539.727
870.279
470.248
142.28
580.533
353.963
244.87
Financial autonomy
7.037
11.622
8.375
10.582
2.19
10.484
15.686
20.814
Repayment capacity
3.045
4.622
7.16
3.77
0.631
4.866
3.134
None
Cash flow / Revenue
7.053%
7.547%
6.778%
6.862%
2.494%
6.473%
8.007%
None%
Sector positioning
Debt ratio
244.872023
2021
2022
2023
Q1: 0.0
Med: 16.38
Q3: 100.81
Average
In 2023, the debt ratio of SUP-HAUDRIETTES (244.87) 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
20.81%2023
2021
2022
2023
Q1: 0.54%
Med: 16.35%
Q3: 43.46%
Good+22 pts over 3 years
In 2023, the financial autonomy of SUP-HAUDRIETTES (20.8%) 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
3.13 years2022
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 2.13 years
Average
In 2022, the repayment capacity of SUP-HAUDRIETTES (3.13) 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 114.79. 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
114.792
Liquidity indicators evolution SUP-HAUDRIETTES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
94.938
179.539
294.154
103.028
30.858
106.916
109.451
114.792
Interest coverage
0.547
0.436
0.297
0.363
1.023
0.163
0.047
None
Sector positioning
Liquidity ratio
114.792023
2021
2022
2023
Q1: 91.33
Med: 147.91
Q3: 247.13
Average
In 2023, the liquidity ratio of SUP-HAUDRIETTES (114.79) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.05x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.28x
Good
In 2022, the interest coverage of SUP-HAUDRIETTES (0.1x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution SUP-HAUDRIETTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
199 675 €
274 206 €
406 046 €
327 193 €
-713 718 €
172 827 €
268 355 €
0 €
Inventory turnover (days)
19
23
27
25
21
29
26
0
Customer payment term (days)
8
11
14
23
13
10
3
0
Supplier payment term (days)
36
51
46
63
45
36
50
0
Positioning of SUP-HAUDRIETTES in its sector
Comparison with sector Commerce d'alimentation générale
Valuation estimate
Based on 357 transactions of similar company sales
in 2023,
the value of SUP-HAUDRIETTES is estimated at
2 254 131 €
(range 772 491€ - 4 228 907€).
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 value2023
357 transactions
772k€2254k€4228k€
2 254 131 €Range: 772 491€ - 4 228 907€
NAF 5 année 2023
Valuation method used
Net Income Multiple
294 839 €
×
7.6x
=2 254 131 €
Range: 772 491€ - 4 228 907€
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 357 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 d'alimentation générale)
Compare SUP-HAUDRIETTES with other companies in the same sector:
Yes, SUP-HAUDRIETTES generated a net profit of 295 k€ in 2023.
Where is the headquarters of SUP-HAUDRIETTES ?
The headquarters of SUP-HAUDRIETTES is located in PARIS (75003), in the department Paris.
Where to find the tax return of SUP-HAUDRIETTES ?
The tax return of SUP-HAUDRIETTES 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 SUP-HAUDRIETTES operate?
SUP-HAUDRIETTES operates in the sector Commerce d'alimentation générale (NAF code 47.11B). 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