Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-01-21 (23 years)Status: ActiveBusiness sector: SupérettesLocation: PARIS (75018), Paris
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SUPERMARCHE DE LA MADONE : revenue, balance sheet and financial ratios
SUPERMARCHE DE LA MADONE is a French company
founded 23 years ago,
specialized in the sector Supérettes.
Based in PARIS (75018),
this company of category PME
shows in 2020 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUPERMARCHE DE LA MADONE (SIREN 444996979)
Indicator
2021
2020
2018
Revenue
N/C
1 853 852 €
N/C
Net income
9 491 €
-5 889 €
-49 507 €
EBITDA
N/C
9 131 €
N/C
Net margin
N/C
-0.3%
N/C
Revenue and income statement
In 2021, SUPERMARCHE DE LA MADONE generates positive net income of 9 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
9 491 €
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 1276%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1276.01%
Financial autonomy (2021)
?
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
1.597%
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SUPERMARCHE DE LA MADONE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2020
2021
Debt ratio
2871.817
31879.167
1276.01
Financial autonomy
0.707
0.069
1.597
Repayment capacity
None
-24.035
None
Cash flow / Revenue
None%
-0.258%
None%
Sector positioning
Debt ratio
1276.012021
2018
2020
2021
Q1: 0.62
Med: 34.26
Q3: 118.1
Watch
In 2021, the debt ratio of SUPERMARCHE DE LA MADONE (1276.01) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
1.6%2021
2018
2020
2021
Q1: 11.09%
Med: 32.98%
Q3: 51.63%
Average
In 2021, the financial autonomy of SUPERMARCHE DE LA MADONE (1.6%) 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
-24.04 years2020
2020
Q1: 0.0 years
Med: 0.23 years
Q3: 2.12 years
Excellent
In 2020, the repayment capacity of SUPERMARCHE DE LA MADONE (-24.04) 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 109.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
109.224
Liquidity indicators evolution SUPERMARCHE DE LA MADONE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2020
2021
Liquidity ratio
109.633
105.59
109.224
Interest coverage
None
60.355
None
Sector positioning
Liquidity ratio
109.222021
2018
2020
2021
Q1: 97.73
Med: 148.22
Q3: 224.38
Average-8 pts over 3 years
In 2021, the liquidity ratio of SUPERMARCHE DE LA MADONE (109.22) 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
60.35x2020
2020
Q1: 0.0x
Med: 0.45x
Q3: 3.14x
Excellent
In 2020, the interest coverage of SUPERMARCHE DE LA MADONE (60.4x) 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.
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 SUPERMARCHE DE LA MADONE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2020
2021
Operating WCR
0 €
164 196 €
0 €
Inventory turnover (days)
0
50
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
0
61
0
Positioning of SUPERMARCHE DE LA MADONE in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 291 transactions of similar company sales
in 2021,
the value of SUPERMARCHE DE LA MADONE is estimated at
45 345 €
(range 19 217€ - 109 482€).
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 value2021
291 transactions
19k€45k€109k€
45 345 €Range: 19 217€ - 109 482€
NAF 5 année 2021
Valuation method used
Net Income Multiple
9 491 €
×
4.8x
=45 345 €
Range: 19 218€ - 109 482€
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 291 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 SUPERMARCHE DE LA MADONE with other companies in the same sector:
Frequently asked questions about SUPERMARCHE DE LA MADONE
What is the revenue of SUPERMARCHE DE LA MADONE ?
The revenue of SUPERMARCHE DE LA MADONE in 2020 is 1.9 M€.
Is SUPERMARCHE DE LA MADONE profitable?
Yes, SUPERMARCHE DE LA MADONE generated a net profit of 9 k€ in 2021.
Where is the headquarters of SUPERMARCHE DE LA MADONE ?
The headquarters of SUPERMARCHE DE LA MADONE is located in PARIS (75018), in the department Paris.
Where to find the tax return of SUPERMARCHE DE LA MADONE ?
The tax return of SUPERMARCHE DE LA MADONE 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 SUPERMARCHE DE LA MADONE operate?
SUPERMARCHE DE LA MADONE 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