Mitarbeiter: 01 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 1990-01-01 (36 Jahre)Status: AktivBranche: Commerces de détail d'optiqueStandort: TOUL (54200), Meurthe-et-Moselle
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
MANDRILLON PERE ET FILS : revenue, balance sheet and financial ratios
MANDRILLON PERE ET FILS is a French company
founded 36 years ago,
specialized in the sector Commerces de détail d'optique.
Based in TOUL (54200),
this company of category PME
shows in 2016 a revenue of 443 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - MANDRILLON PERE ET FILS (SIREN 377910344)
Kennzahl
2016
Umsatz
442 555 €
Nettoergebnis
-21 475 €
EBITDA
-17 030 €
Nettomarge
-4.9%
Umsatz und Gewinn- und Verlustrechnung
In 2016, MANDRILLON PERE ET FILS achieves revenue of 443 k€. After deducting consumption (165 k€), gross margin stands at 278 k€, i.e. a rate of 63%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -17 k€, representing -3.8% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -21 k€ (-4.9% of revenue), which will impact equity.
Umsatz (2016)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
442 555 €
Bruttomarge (2016)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
277 667 €
EBITDA (2016)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-17 030 €
EBIT (2016)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-29 132 €
Nettoergebnis (2016)
?
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 0%. 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 84%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Verschuldungsgrad (2016)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
0.149%
Finanzielle Autonomie (2016)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen MANDRILLON PERE ET FILS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
Verschuldungsgrad
0.149
Finanzielle Autonomie
84.409
Rückzahlungsfähigkeit
-0.018
Cashflow / Umsatz
-6.199%
Positionnement sectoriel
Debt ratio
0.152016
2016
Q1: 4.87
Méd: 30.83
Q3: 107.34
Excellent
In 2016, the debt ratio of MANDRILLON PERE ET FILS (0.15) 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
84.41%2016
2016
Q1: 19.69%
Méd: 44.6%
Q3: 66.63%
Excellent
In 2016, the financial autonomy of MANDRILLON PERE ET FILS (84.4%) 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
-0.02 years2016
2016
Q1: 0.0 years
Méd: 1.06 years
Q3: 3.43 years
Excellent
In 2016, the repayment capacity of MANDRILLON PERE ET FILS (-0.02) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 293.92. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2016)
?
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
293.919
Zinsdeckung (2016)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen MANDRILLON PERE ET FILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
Liquiditätsquote
293.919
Zinsdeckung
-0.053
Positionnement sectoriel
Liquidity ratio
293.922016
2016
Q1: 124.47
Méd: 199.1
Q3: 319.66
Good
In 2016, the liquidity ratio of MANDRILLON PERE ET FILS (293.92) 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
-0.05x2016
2016
Q1: 0.0x
Méd: 2.62x
Q3: 8.34x
Average
In 2016, the interest coverage of MANDRILLON PERE ET FILS (-0.1x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 11 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 51 days. Excellent situation: suppliers finance 40 days of the operating cycle (retail model). Inventory turnover is 96 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 116 days of revenue, i.e. 142 k€ to permanently finance.
Operatives Working Capital (2016)
?
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
51 j
Lagerumschlag (2016)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
96 j
Working Capital in Umsatztagen (2016)
?
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
116 j
Entwicklung des Working Capital und der Zahlungsfristen MANDRILLON PERE ET FILS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
BFR d'exploitation
142 073 €
Lagerumschlag (Tage)
96
Crédit clients (jours)
11
Crédit fournisseurs (jours)
51
Positionnement de MANDRILLON PERE ET FILS dans son secteur
Vergleich mit der Branche Commerces de détail d'optique
Bewertungsschätzung
Based on 994 transactions of similar company sales
(all years),
the value of MANDRILLON PERE ET FILS is estimated at
197 756 €
(range 100 923€ - 332 748€).
The price/revenue ratio is 0.45x
(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 value2016
994 transactions
100k€197k€332k€
197 756 €Range: 100 923€ - 332 748€
NAF 5 all-time
Valuation method used
Revenue Multiple
442 555 €
×
0.45x
=197 757 €
Range: 100 923€ - 332 749€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 994 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 (Commerces de détail d'optique)
Compare MANDRILLON PERE ET FILS with other companies in the same sector:
Frequently asked questions about MANDRILLON PERE ET FILS
What is the revenue of MANDRILLON PERE ET FILS ?
The revenue of MANDRILLON PERE ET FILS in 2016 is 443 k€.
Is MANDRILLON PERE ET FILS profitable?
MANDRILLON PERE ET FILS recorded a net loss in 2016.
Where is the headquarters of MANDRILLON PERE ET FILS ?
The headquarters of MANDRILLON PERE ET FILS is located in TOUL (54200), in the department Meurthe-et-Moselle.
Where to find the tax return of MANDRILLON PERE ET FILS ?
The tax return of MANDRILLON PERE ET FILS 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 MANDRILLON PERE ET FILS operate?
MANDRILLON PERE ET FILS operates in the sector Commerces de détail d'optique (NAF code 47.78A). 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