Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2005-03-07 (21 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: LA CROIX-VALMER (83420), Var
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
THEVINES DISTRIBUTION : revenue, balance sheet and financial ratios
THEVINES DISTRIBUTION is a French company
founded 21 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in LA CROIX-VALMER (83420),
this company of category PME
shows in 2022 a revenue of 4.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - THEVINES DISTRIBUTION (SIREN 481207892)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
4 535 298 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
193 010 €
239 588 €
168 211 €
175 517 €
32 626 €
27 891 €
17 046 €
90 794 €
32 143 €
EBITDA
N/C
N/C
263 389 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
N/C
3.7%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
En 2024, THEVINES DISTRIBUTION genera un resultado neto positivo de 193 k€. Evolución 2016-2024: 32 k€ -> 193 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
193 010 €
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 17%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 68%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios.
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
16.815%
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
68.068%
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 THEVINES DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
13.297
2.766
19.165
78.408
109.369
68.625
56.426
29.024
16.815
Financial autonomy
62.177
59.788
54.73
38.94
40.604
42.704
51.704
62.908
68.068
Repayment capacity
None
None
None
None
None
None
1.452
None
None
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
5.545%
None%
None%
Sector positioning
Ratio de endeudamiento
16.822024
2022
2023
2024
Q1: 0.0
Med: 10.76
Q3: 74.43
Average
En 2024, el ratio de endeudamiento de THEVINES DISTRIBUTION (16.82) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
68.07%2024
2022
2023
2024
Q1: 0.27%
Med: 14.75%
Q3: 44.08%
Excelente
En 2024, el autonomía financiera de THEVINES DISTRIBUTION (68.1%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
1.45 ans2022
2022
Q1: 0.0 ans
Med: 0.0 ans
Q3: 2.13 ans
Average
En 2022, el capacidad de reembolso de THEVINES DISTRIBUTION (1.4 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 211.07. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
211.068
Liquidity indicators evolution THEVINES DISTRIBUTION
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
90.978
113.407
100.527
138.854
245.269
145.057
168.074
219.847
211.068
Interest coverage
None
None
None
None
None
None
1.386
None
None
Sector positioning
Ratio de liquidez
211.072024
2022
2023
2024
Q1: 87.5
Med: 147.87
Q3: 244.64
Bueno+8 pts over 3 years
En 2024, el ratio de liquidez de THEVINES DISTRIBUTION (211.07) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
1.39x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.28x
Bueno
En 2022, el cobertura de intereses de THEVINES DISTRIBUTION (1.4x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería.
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
0 €
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
0 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
0 j
WCR and payment terms evolution THEVINES DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
236 289 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
14
0
0
Customer payment term (days)
0
0
7
18
0
0
1
0
0
Supplier payment term (days)
33
79
61
117
0
0
13
0
0
Positioning of THEVINES DISTRIBUTION in its sector
Comparison with sector Commerce d'alimentation générale
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of THEVINES DISTRIBUTION is estimated at
1 124 416 €
(range 507 237€ - 2 539 278€).
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
507k€1124k€2539k€
1 124 416 €Range: 507 237€ - 2 539 278€
NAF 5 année 2024
Valuation method used
Net Income Multiple
193 010 €
×
5.8x
=1 124 416 €
Range: 507 237€ - 2 539 278€
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 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 (Commerce d'alimentation générale)
Compare THEVINES DISTRIBUTION with other companies in the same sector:
Frequently asked questions about THEVINES DISTRIBUTION
What is the revenue of THEVINES DISTRIBUTION ?
The revenue of THEVINES DISTRIBUTION in 2022 is 4.5 M€.
Is THEVINES DISTRIBUTION profitable?
Yes, THEVINES DISTRIBUTION generated a net profit of 193 k€ in 2024.
Where is the headquarters of THEVINES DISTRIBUTION ?
The headquarters of THEVINES DISTRIBUTION is located in LA CROIX-VALMER (83420), in the department Var.
Where to find the tax return of THEVINES DISTRIBUTION ?
The tax return of THEVINES DISTRIBUTION 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 THEVINES DISTRIBUTION operate?
THEVINES DISTRIBUTION 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