Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-08-03 (9 years)Status: ActiveBusiness sector: SupermarchésLocation: PARIS (75001), Paris
SUPERMARCHE SAINT HONORE : revenue, balance sheet and financial ratios
SUPERMARCHE SAINT HONORE is a French company
founded 9 years ago,
specialized in the sector Supermarchés.
Based in PARIS (75001),
this company of category PME
shows in 2024 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUPERMARCHE SAINT HONORE (SIREN 821937398)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 250 292 €
2 404 323 €
2 247 658 €
1 962 787 €
1 884 985 €
2 100 148 €
2 288 542 €
2 445 198 €
747 661 €
Net income
85 523 €
91 565 €
58 548 €
27 543 €
-4 287 €
108 378 €
135 814 €
93 727 €
-33 986 €
EBITDA
172 876 €
186 227 €
136 565 €
93 308 €
51 870 €
22 096 €
252 245 €
185 661 €
-38 749 €
Net margin
3.8%
3.8%
2.6%
1.4%
-0.2%
5.2%
5.9%
3.8%
-4.5%
Revenue and income statement
Im Jahr 2024 erzielt SUPERMARCHE SAINT HONORE einen Umsatz von 2.3 Mio€. Im Zeitraum 2016-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +14.8%. Leichter Rückgang von -6% vs 2023. Nach Abzug des Verbrauchs (1.4 Mio€) beträgt die Bruttomarge 867 k€, d.h. eine Rate von 39%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 173 k€, was 7.7% des Umsatzes entspricht. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 86 k€, d.h. 3.8% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 250 292 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
866 925 €
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
172 876 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
134 088 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
85 523 €
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
7.7%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 249%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 21%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 3.3 Jahre Cashflow braucht. Diese Kennzahl bleibt innerhalb der üblichen Bankstandards. Der Cashflow beträgt 5.6% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
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
249.248%
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
20.82%
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
5.58%
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
3.258
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SUPERMARCHE SAINT HONORE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-2584.175
1081.85
322.586
183.669
144.051
180.834
248.942
272.911
249.248
Financial autonomy
-3.167
6.246
19.812
28.149
30.871
24.051
19.244
19.19
20.82
Repayment capacity
-20.995
4.216
2.992
2.413
8.997
6.05
4.493
3.554
3.258
Cash flow / Revenue
-5.348%
6.389%
8.714%
11.07%
2.558%
3.483%
4.612%
5.691%
5.58%
Sector positioning
Verschuldungsgrad
249.252024
2022
2023
2024
Q1: 1.09
Med: 38.44
Q3: 110.66
Average
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von SUPERMARCHE SAINT HONORE (249.25). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
20.82%2024
2022
2023
2024
Q1: 14.11%
Med: 31.97%
Q3: 48.11%
Average
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von SUPERMARCHE SAINT HONORE (20.8%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
3.26 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.94 ans
Q3: 3.03 ans
Average
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von SUPERMARCHE SAINT HONORE (3.3 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 66.35. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 5.4x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
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
66.349
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
5.432
Liquidity indicators evolution SUPERMARCHE SAINT HONORE
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
95.729
87.493
143.004
109.679
74.732
63.778
74.694
92.782
66.349
Interest coverage
-3.871
4.175
2.24
20.56
7.22
4.284
3.229
4.916
5.432
Sector positioning
Liquiditätsquote
66.352024
2022
2023
2024
Q1: 105.99
Med: 141.63
Q3: 201.49
Beobachten
Im Jahr 2024 liegt in den unteren 25% der Branche das liquiditätsquote von SUPERMARCHE SAINT HONORE (66.35). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
5.43x2024
2022
2023
2024
Q1: 0.0x
Med: 1.65x
Q3: 7.04x
Gut
Im Jahr 2024 liegt über dem Median der Branche das zinsdeckung von SUPERMARCHE SAINT HONORE (5.4x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 1 Tage. Lieferantenfrist: 32 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 31 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 14 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 13 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-34%), Freisetzung von Liquidität.
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
83 868 €
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
1 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
32 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
14 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
13 j
WCR and payment terms evolution SUPERMARCHE SAINT HONORE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
127 229 €
141 015 €
210 958 €
159 884 €
124 598 €
141 360 €
104 943 €
172 318 €
83 868 €
Inventory turnover (days)
56
16
17
11
14
13
12
13
14
Customer payment term (days)
10
1
1
4
4
1
2
1
1
Supplier payment term (days)
73
33
18
29
41
54
37
37
32
Positioning of SUPERMARCHE SAINT HONORE in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of SUPERMARCHE SAINT HONORE is estimated at
663 533 €
(range 271 770€ - 1 380 562€).
With an EBITDA of 172 876€, 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
271k€663k€1380k€
663 533 €Range: 271 770€ - 1 380 562€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
172 876 €×4.7x
Estimation817 346 €
284 854€ - 1 740 947€
Revenue Multiple30%
2 250 292 €×0.23x
Estimation517 380 €
281 304€ - 950 193€
Net Income Multiple20%
85 523 €×5.8x
Estimation498 230 €
224 758€ - 1 125 158€
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 (Supermarchés)
Compare SUPERMARCHE SAINT HONORE with other companies in the same sector:
Frequently asked questions about SUPERMARCHE SAINT HONORE
What is the revenue of SUPERMARCHE SAINT HONORE ?
The revenue of SUPERMARCHE SAINT HONORE in 2024 is 2.3 M€.
Is SUPERMARCHE SAINT HONORE profitable?
Yes, SUPERMARCHE SAINT HONORE generated a net profit of 86 k€ in 2024.
Where is the headquarters of SUPERMARCHE SAINT HONORE ?
The headquarters of SUPERMARCHE SAINT HONORE is located in PARIS (75001), in the department Paris.
Where to find the tax return of SUPERMARCHE SAINT HONORE ?
The tax return of SUPERMARCHE SAINT HONORE 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 SAINT HONORE operate?
SUPERMARCHE SAINT HONORE operates in the sector Supermarchés (NAF code 47.11D). 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