XXO XTRA XTRA ORIGINAL : revenue, balance sheet and financial ratios

XXO XTRA XTRA ORIGINAL is a French company founded 28 years ago, specialized in the sector Location et location-bail d'autres biens personnels et domestiques. Based in LE BLANC-MESNIL (93150), this company of category PME shows in 2020 a revenue of 860 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - XXO XTRA XTRA ORIGINAL (SIREN 418702908)
Indicator 2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue N/C N/C N/C N/C 859 711 € 1 550 462 € N/C 1 505 563 € 1 495 268 €
Net income 237 926 € 152 867 € 342 849 € 216 855 € -196 562 € 32 496 € 140 560 € 3 605 € 35 875 €
EBITDA N/C N/C N/C N/C 74 049 € -229 086 € N/C 356 799 € 67 930 €
Net margin N/C N/C N/C N/C -22.9% 2.1% N/C 0.2% 2.4%

Revenue and income statement

In 2024, XXO XTRA XTRA ORIGINAL generates positive net income of 238 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 36 k€ -> 238 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

237 926 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 14%. 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 54%. 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

13.969%

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

53.978%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

39.6%

Solvency indicators evolution
XXO XTRA XTRA ORIGINAL

Sector positioning

Debt ratio
13.97 2024
2022
2023
2024
Q1: 0.0
Med: 9.81
Q3: 79.47
Average

In 2024, the debt ratio of XXO XTRA XTRA ORIGINAL (13.97) 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
53.98% 2024
2022
2023
2024
Q1: 5.79%
Med: 33.76%
Q3: 60.35%
Good +14 pts over 3 years

In 2024, the financial autonomy of XXO XTRA XTRA ORIGINAL (54.0%) 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.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 145.15. 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

145.154

Liquidity indicators evolution
XXO XTRA XTRA ORIGINAL

Sector positioning

Liquidity ratio
145.15 2024
2022
2023
2024
Q1: 106.8
Med: 176.44
Q3: 303.96
Average -7 pts over 3 years

In 2024, the liquidity ratio of XXO XTRA XTRA ORIGINAL (145.15) 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.

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 (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
XXO XTRA XTRA ORIGINAL

Positioning of XXO XTRA XTRA ORIGINAL in its sector

Comparison with sector Location et location-bail d'autres biens personnels et domestiques

Valuation estimate

Based on 69 transactions of similar company sales (all years), the value of XXO XTRA XTRA ORIGINAL is estimated at 956 316 € (range 374 209€ - 2 909 892€). 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.
Medium reliability: estimate to be confirmed with in-depth analysis.

Estimated enterprise value 2024
69 tx
374k€ 956k€ 2909k€
956 316 € Range: 374 209€ - 2 909 892€
NAF 5 all-time

Valuation method used

Net Income Multiple
237 926 € × 4.0x = 956 317 €
Range: 374 210€ - 2 909 892€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 69 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 (Location et location-bail d'autres biens personnels et domestiques)

Compare XXO XTRA XTRA ORIGINAL with other companies in the same sector:

Voir toutes les statistiques du secteur Location et location-bail d'autres biens personnels et domestiques

Frequently asked questions about XXO XTRA XTRA ORIGINAL

What is the revenue of XXO XTRA XTRA ORIGINAL ?

The revenue of XXO XTRA XTRA ORIGINAL in 2020 is 860 k€.

Is XXO XTRA XTRA ORIGINAL profitable?

Yes, XXO XTRA XTRA ORIGINAL generated a net profit of 238 k€ in 2024.

Where is the headquarters of XXO XTRA XTRA ORIGINAL ?

The headquarters of XXO XTRA XTRA ORIGINAL is located in LE BLANC-MESNIL (93150), in the department Seine-Saint-Denis.

Where to find the tax return of XXO XTRA XTRA ORIGINAL ?

The tax return of XXO XTRA XTRA ORIGINAL 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 XXO XTRA XTRA ORIGINAL operate?

XXO XTRA XTRA ORIGINAL operates in the sector Location et location-bail d'autres biens personnels et domestiques (NAF code 77.29Z). See the 'Sector positioning' section above to compare the company with its competitors.