Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1992-09-23 (33 years)Status: ActiveBusiness sector: SupérettesLocation: PARIS (75001), Paris
SUPERMARCHE RIVOLI : revenue, balance sheet and financial ratios
SUPERMARCHE RIVOLI is a French company
founded 33 years ago,
specialized in the sector Supérettes.
Based in PARIS (75001),
this company of category PME
shows in 2024 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUPERMARCHE RIVOLI (SIREN 388760167)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 557 047 €
2 908 834 €
2 803 931 €
2 543 560 €
2 339 934 €
2 724 050 €
2 922 514 €
3 079 443 €
2 964 183 €
Net income
152 768 €
136 521 €
155 154 €
150 589 €
47 916 €
144 817 €
160 232 €
280 459 €
244 052 €
EBITDA
241 431 €
210 104 €
276 739 €
240 523 €
98 681 €
129 746 €
230 115 €
441 039 €
406 907 €
Net margin
6.0%
4.7%
5.5%
5.9%
2.0%
5.3%
5.5%
9.1%
8.2%
Revenue and income statement
In 2024, SUPERMARCHE RIVOLI achieves revenue of 2.6 M€. Activity remains stable over the period (CAGR: -1.8%). Significant drop of -12% vs 2023. After deducting consumption (1.7 M€), gross margin stands at 838 k€, i.e. a rate of 33%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 241 k€, representing 9.4% of revenue. Positive scissor effect: EBITDA margin improves by +2.2 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 153 k€, i.e. 6.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 557 047 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
838 122 €
EBITDA (2024)
?
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
241 431 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
195 974 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
152 768 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
9.4%
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 62%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 45%. 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 1.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
61.599%
Financial autonomy (2024)
?
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
45.222%
Cash flow / Revenue (2024)
?
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
8.556%
Repayment capacity (2024)
?
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
1.554
Asset age ratio (2024)
?
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
2024
Debt ratio
239.578
384.625
102.425
84.258
211.973
137.452
197.922
191.315
61.599
Financial autonomy
22.713
17.509
31.82
40.803
24.126
30.747
23.894
26.524
45.222
Repayment capacity
0.0
0.0
2.73
7.112
9.254
3.87
3.69
5.609
1.554
Cash flow / Revenue
9.426%
10.56%
6.097%
2.511%
3.267%
6.161%
5.84%
4.688%
8.556%
Sector positioning
Debt ratio
61.62024
2022
2023
2024
Q1: 0.25
Med: 23.83
Q3: 85.22
Average-10 pts over 3 years
In 2024, the debt ratio of SUPERMARCHE RIVOLI (61.60) 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
45.22%2024
2022
2023
2024
Q1: 10.71%
Med: 34.3%
Q3: 54.75%
Good+23 pts over 3 years
In 2024, the financial autonomy of SUPERMARCHE RIVOLI (45.2%) 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
1.55 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.06 years
Q3: 1.83 years
Average
In 2024, the repayment capacity of SUPERMARCHE RIVOLI (1.55) 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 149.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
149.0
Interest coverage (2024)
?
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
-0.443
Liquidity indicators evolution SUPERMARCHE RIVOLI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
55.573
77.373
133.272
112.643
117.364
136.41
113.361
206.342
149.0
Interest coverage
2.999
0.482
1.105
0.0
1.405
0.563
12.897
10.216
-0.443
Sector positioning
Liquidity ratio
149.02024
2022
2023
2024
Q1: 96.57
Med: 149.63
Q3: 227.74
Average+16 pts over 3 years
In 2024, the liquidity ratio of SUPERMARCHE RIVOLI (149.00) 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
-0.44x2024
2022
2023
2024
Q1: -0.19x
Med: 0.19x
Q3: 4.71x
Average-50 pts over 3 years
In 2024, the interest coverage of SUPERMARCHE RIVOLI (-0.4x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. Excellent situation: suppliers finance 44 days of the operating cycle (retail model). Inventory turnover is 19 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 14 days of revenue, i.e. 101 k€ to permanently finance. Notable WCR improvement over the period (-79%), freeing up cash.
Operating WCR (2024)
?
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
101 310 €
Customer credit (2024)
?
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 (2024)
?
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
44 j
Inventory turnover (2024)
?
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
19 j
WCR in days of revenue (2024)
?
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
14 j
WCR and payment terms evolution SUPERMARCHE RIVOLI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
473 528 €
1 212 377 €
67 335 €
189 403 €
201 468 €
133 054 €
184 274 €
168 800 €
101 310 €
Inventory turnover (days)
15
18
15
15
17
15
17
16
19
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
44
42
61
46
52
53
50
43
44
Positioning of SUPERMARCHE RIVOLI in its sector
Comparison with sector Supérettes
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of SUPERMARCHE RIVOLI is estimated at
925 103 €
(range 375 098€ - 1 941 550€).
With an EBITDA of 241 431€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.23x
(conservative valuation).
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 value2024
551 transactions
375k€925k€1941k€
925 103 €Range: 375 098€ - 1 941 550€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
241 431 €×4.7x
Estimation1 141 470 €
397 815€ - 2 431 329€
Revenue Multiple30%
2 557 047 €×0.23x
Estimation587 908 €
319 651€ - 1 079 722€
Net Income Multiple20%
152 768 €×5.8x
Estimation889 979 €
401 480€ - 2 009 847€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 551 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 RIVOLI with other companies in the same sector:
Frequently asked questions about SUPERMARCHE RIVOLI
What is the revenue of SUPERMARCHE RIVOLI ?
The revenue of SUPERMARCHE RIVOLI in 2024 is 2.6 M€.
Is SUPERMARCHE RIVOLI profitable?
Yes, SUPERMARCHE RIVOLI generated a net profit of 153 k€ in 2024.
Where is the headquarters of SUPERMARCHE RIVOLI ?
The headquarters of SUPERMARCHE RIVOLI is located in PARIS (75001), in the department Paris.
Where to find the tax return of SUPERMARCHE RIVOLI ?
The tax return of SUPERMARCHE RIVOLI 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 RIVOLI operate?
SUPERMARCHE RIVOLI 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