Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-09-24 (12 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: THOARD (04380), Alpes-de-Haute-Provence
THOARD ALIMENTATION : revenue, balance sheet and financial ratios
THOARD ALIMENTATION is a French company
founded 12 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in THOARD (04380),
this company of category PME
shows in 2024 a revenue of 242 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - THOARD ALIMENTATION (SIREN 797438553)
Indicator
2024
2021
2020
2019
2018
2017
2016
Revenue
241 744 €
291 908 €
340 080 €
247 345 €
259 341 €
256 439 €
249 631 €
Net income
-9 849 €
-3 936 €
13 826 €
5 825 €
66 €
-917 €
402 €
EBITDA
-8 933 €
-1 780 €
18 304 €
8 656 €
-2 614 €
1 297 €
3 260 €
Net margin
-4.1%
-1.3%
4.1%
2.4%
0.0%
-0.4%
0.2%
Revenue and income statement
In 2024, THOARD ALIMENTATION achieves revenue of 242 k€. Activity remains stable over the period (CAGR: -0.4%). Significant drop of -17% vs 2021. After deducting consumption (179 k€), gross margin stands at 62 k€, i.e. a rate of 26%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -9 k€, representing -3.7% of revenue. Warning negative scissor effect: despite revenue change (-17%), EBITDA varies by -402%, reducing margin by 3.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -10 k€ (-4.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
241 744 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
62 380 €
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
-8 933 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 304 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-9 849 €
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
-3.7%
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
The debt ratio (= Financial debt / Equity x 100) stands at 1%. 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 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.591%
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
54.623%
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
-3.929%
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
0.0
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
2024
Debt ratio
0.466
0.226
0.235
0.169
11.88
0.324
0.591
Financial autonomy
71.054
65.635
72.806
72.897
59.821
72.668
54.623
Repayment capacity
0.0
0.094
0.0
0.0
0.397
-0.015
0.0
Cash flow / Revenue
1.046%
0.294%
0.259%
2.898%
4.443%
-0.909%
-3.929%
Sector positioning
Debt ratio
0.592024
2020
2021
2024
Q1: 0.0
Med: 10.76
Q3: 74.43
Good-8 pts over 3 years
In 2024, the debt ratio of THOARD ALIMENTATION (0.59) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
54.62%2024
2020
2021
2024
Q1: 0.27%
Med: 14.75%
Q3: 44.08%
Excellent
In 2024, the financial autonomy of THOARD ALIMENTATION (54.6%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2024
2020
2021
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.54 years
Excellent-31 pts over 3 years
In 2024, the repayment capacity of THOARD ALIMENTATION (0.00) 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 148.02. 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
148.023
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
240.077
216.912
222.008
243.767
244.606
279.379
148.023
Interest coverage
19.294
41.789
-11.63
3.235
1.841
-27.865
-5.732
Sector positioning
Liquidity ratio
148.022024
2020
2021
2024
Q1: 87.5
Med: 147.87
Q3: 244.64
Good-25 pts over 3 years
In 2024, the liquidity ratio of THOARD ALIMENTATION (148.02) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-5.73x2024
2020
2021
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.9x
Average-46 pts over 3 years
In 2024, the interest coverage of THOARD ALIMENTATION (-5.7x) 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: 18 days. Favorable situation: supplier credit is longer than customer credit by 18 days. Inventory turnover is 15 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 17 days of revenue, i.e. 11 k€ to permanently finance. Notable WCR improvement over the period (-24%), 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
11 420 €
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
18 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
15 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
17 j
WCR and payment terms evolution THOARD ALIMENTATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Operating WCR
15 088 €
13 850 €
16 660 €
16 943 €
13 175 €
18 784 €
11 420 €
Inventory turnover (days)
18
15
17
20
16
17
15
Customer payment term (days)
0
0
1
1
1
1
0
Supplier payment term (days)
17
21
14
17
23
18
18
Positioning of THOARD ALIMENTATION 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 THOARD ALIMENTATION is estimated at
55 580 €
(range 30 219€ - 102 077€).
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
30k€55k€102k€
55 580 €Range: 30 219€ - 102 077€
NAF 5 année 2024
Valuation method used
Revenue Multiple
241 744 €
×
0.23x
=55 581 €
Range: 30 220€ - 102 077€
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 THOARD ALIMENTATION with other companies in the same sector:
Frequently asked questions about THOARD ALIMENTATION
What is the revenue of THOARD ALIMENTATION ?
The revenue of THOARD ALIMENTATION in 2024 is 242 k€.
Is THOARD ALIMENTATION profitable?
THOARD ALIMENTATION recorded a net loss in 2024.
Where is the headquarters of THOARD ALIMENTATION ?
The headquarters of THOARD ALIMENTATION is located in THOARD (04380), in the department Alpes-de-Haute-Provence.
Where to find the tax return of THOARD ALIMENTATION ?
The tax return of THOARD ALIMENTATION 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 THOARD ALIMENTATION operate?
THOARD ALIMENTATION 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