Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 2003-07-16 (22 years)Status: ActiveBusiness sector: SupérettesLocation: PARIS (75012), Paris
SUP'CHARENTON : revenue, balance sheet and financial ratios
SUP'CHARENTON is a French company
founded 22 years ago,
specialized in the sector Supérettes.
Based in PARIS (75012),
this company of category GE
shows in 2022 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUP'CHARENTON (SIREN 449588086)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 367 996 €
1 373 567 €
1 611 218 €
1 330 348 €
1 310 394 €
1 317 279 €
1 280 115 €
Net income
264 354 €
-36 961 €
-9 896 €
-53 292 €
-77 206 €
-116 514 €
-63 848 €
-102 307 €
EBITDA
N/C
-33 887 €
-11 811 €
-39 061 €
-65 256 €
-109 660 €
-45 152 €
-83 223 €
Net margin
N/C
-2.7%
-0.7%
-3.3%
-5.8%
-8.9%
-4.8%
-8.0%
Revenue and income statement
In 2023, SUP'CHARENTON generates positive net income of 264 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
264 354 €
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 -181%. 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 -97%. 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
-181.333%
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
-97.044%
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
-176.96
-166.451
-163.745
-157.496
-2.275
-164.155
-147.621
-181.333
Financial autonomy
-102.095
-119.685
-122.353
-127.346
-128.334
-129.503
-151.294
-97.044
Repayment capacity
-18.885
-33.029
-16.663
-30.221
-0.738
-175.639
-63.057
None
Cash flow / Revenue
-6.784%
-4.069%
-8.85%
-4.926%
-2.509%
-0.897%
-2.319%
None%
Sector positioning
Debt ratio
-181.332023
2021
2022
2023
Q1: 0.25
Med: 28.55
Q3: 98.94
Excellent
In 2023, the debt ratio of SUP'CHARENTON (-181.33) 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
-97.04%2023
2021
2022
2023
Q1: 9.88%
Med: 33.66%
Q3: 52.58%
Average
In 2023, the financial autonomy of SUP'CHARENTON (-97.0%) 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
-63.06 years2022
2021
2022
Q1: 0.0 years
Med: 0.52 years
Q3: 3.07 years
Excellent+10 pts over 2 years
In 2022, the repayment capacity of SUP'CHARENTON (-63.06) 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 117.01. 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
117.011
Liquidity indicators evolution SUP'CHARENTON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
141.143
212.878
220.543
192.252
21.905
280.992
148.138
117.011
Interest coverage
-0.267
0.0
0.0
0.0
-1.498
-1.304
-0.003
None
Sector positioning
Liquidity ratio
117.012023
2021
2022
2023
Q1: 99.14
Med: 149.39
Q3: 229.31
Average-41 pts over 3 years
In 2023, the liquidity ratio of SUP'CHARENTON (117.01) 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
-0.0x2022
2021
2022
Q1: 0.0x
Med: 0.5x
Q3: 3.52x
Average
In 2022, the interest coverage of SUP'CHARENTON (-0.0x) 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.
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'CHARENTON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
196 830 €
233 382 €
312 568 €
294 606 €
-1 841 590 €
336 359 €
131 232 €
0 €
Inventory turnover (days)
58
70
84
64
42
51
53
0
Customer payment term (days)
2
2
4
17
14
12
1
0
Supplier payment term (days)
37
29
30
38
6
24
26
0
Positioning of SUP'CHARENTON in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 357 transactions of similar company sales
in 2023,
the value of SUP'CHARENTON is estimated at
2 021 064 €
(range 692 619€ - 3 791 657€).
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
692k€2021k€3791k€
2 021 064 €Range: 692 619€ - 3 791 657€
NAF 5 année 2023
Valuation method used
Net Income Multiple
264 354 €
×
7.6x
=2 021 064 €
Range: 692 619€ - 3 791 657€
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 (Supérettes)
Compare SUP'CHARENTON with other companies in the same sector:
Yes, SUP'CHARENTON generated a net profit of 264 k€ in 2023.
Where is the headquarters of SUP'CHARENTON ?
The headquarters of SUP'CHARENTON is located in PARIS (75012), in the department Paris.
Where to find the tax return of SUP'CHARENTON ?
The tax return of SUP'CHARENTON 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'CHARENTON operate?
SUP'CHARENTON 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