Mitarbeiter: NN (None)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2021-02-05 (5 Jahre)Status: AktivBranche: Blanchisserie-teinturerie de détailStandort: COULOUNIEIX-CHAMIERS (24660), Dordogne
MA LAV'RIT SAS : revenue, balance sheet and financial ratios
MA LAV'RIT SAS is a French company
founded 5 years ago,
specialized in the sector Blanchisserie-teinturerie de détail.
Based in COULOUNIEIX-CHAMIERS (24660),
this company of category PME
shows in 2024 a revenue of 29 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - MA LAV'RIT SAS (SIREN 894391176)
Kennzahl
2024
2023
2022
2021
Umsatz
29 273 €
26 947 €
21 739 €
10 117 €
Nettoergebnis
367 €
4 491 €
-7 762 €
-5 388 €
EBITDA
6 501 €
9 218 €
-1 367 €
-1 605 €
Nettomarge
1.3%
16.7%
-35.7%
-53.3%
Umsatz und Gewinn- und Verlustrechnung
In 2024, MA LAV'RIT SAS achieves revenue of 29 k€. Over the period 2021-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +42.5%. Vs 2023: +9%. After deducting consumption (2 k€), gross margin stands at 28 k€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7 k€, representing 22.2% of revenue. Warning negative scissor effect: despite revenue change (+9%), EBITDA varies by -29%, reducing margin by 12.0 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 367 €, i.e. 1.3% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
29 273 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
27 758 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
6 501 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
500 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at -292%. 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 51%. 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 2.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 21.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-292.043%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2021
2022
2023
2024
Verschuldungsgrad
-1728.276
-503.955
-378.7
-292.043
Finanzielle Autonomie
102.33
118.754
57.018
51.362
Rückzahlungsfähigkeit
-21.744
-19.308
2.297
2.895
Cashflow / Umsatz
-16.724%
-7.342%
39.548%
21.744%
Positionnement sectoriel
Debt ratio
-292.042024
2022
2023
2024
Q1: 0.0
Méd: 12.45
Q3: 85.25
Excellent
In 2024, the debt ratio of MA LAV'RIT SAS (-292.04) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
51.36%2024
2022
2023
2024
Q1: 0.81%
Méd: 17.3%
Q3: 49.56%
Excellent
In 2024, the financial autonomy of MA LAV'RIT SAS (51.4%) 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
2.9 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.42 years
Q3: 2.85 years
Average+50 pts über 3 Jahre
In 2024, the repayment capacity of MA LAV'RIT SAS (2.90) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 26.11. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 2.1x. Financial charges are adequately covered by operations.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
26.106
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen MA LAV'RIT SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2021
2022
2023
2024
Liquiditätsquote
19.133
23.554
428.912
26.106
Zinsdeckung
-9.595
-17.264
0.0
2.061
Positionnement sectoriel
Liquidity ratio
26.112024
2022
2023
2024
Q1: 36.87
Méd: 120.45
Q3: 241.49
Watch-6 pts über 3 Jahre
In 2024, the liquidity ratio of MA LAV'RIT SAS (26.11) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
2.06x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.2x
Q3: 3.75x
Good+38 pts über 3 Jahre
In 2024, the interest coverage of MA LAV'RIT SAS (2.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Umlaufvermögensbedarf und Zahlungsfristen
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: 23 days. Favorable situation: supplier credit is longer than customer credit by 23 days. WCR is negative (-293 days): operations structurally generate cash. Notable WCR improvement over the period (-33%), freeing up cash.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
23 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
-3 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
-293 j
Entwicklung des Working Capital und der Zahlungsfristen MA LAV'RIT SAS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2021
2022
2023
2024
BFR d'exploitation
-17 884 €
-27 357 €
-26 024 €
-23 834 €
Lagerumschlag (Tage)
0
0
7
-3
Crédit clients (jours)
0
0
0
0
Crédit fournisseurs (jours)
45
26
26
23
Positionnement de MA LAV'RIT SAS dans son secteur
Vergleich mit der Branche Blanchisserie-teinturerie de détail
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (45 transactions).
This range of 2 057€ to 34 028€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2k€10k€34k€
10 691 €Range: 2 057€ - 34 028€
NAF 5 année 2024
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 45 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 (Blanchisserie-teinturerie de détail)
Compare MA LAV'RIT SAS with other companies in the same sector:
Yes, MA LAV'RIT SAS generated a net profit of 367€ in 2024.
Where is the headquarters of MA LAV'RIT SAS ?
The headquarters of MA LAV'RIT SAS is located in COULOUNIEIX-CHAMIERS (24660), in the department Dordogne.
Where to find the tax return of MA LAV'RIT SAS ?
The tax return of MA LAV'RIT SAS 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 MA LAV'RIT SAS operate?
MA LAV'RIT SAS operates in the sector Blanchisserie-teinturerie de détail (NAF code 96.01B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen