Mitarbeiter: NN (None)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2016-04-05 (10 Jahre)Status: AktivBranche: Transports de voyageurs par taxisStandort: VITRY-SUR-SEINE (94400), Val-de-Marne
MAREIDRISSASEKOU SASU : revenue, balance sheet and financial ratios
MAREIDRISSASEKOU SASU is a French company
founded 10 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in VITRY-SUR-SEINE (94400),
this company of category PME
shows in 2021 a revenue of 21 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2021, MAREIDRISSASEKOU SASU achieves revenue of 21 k€. Revenue is declining over the period 2018-2021 (CAGR: -7.1%). Vs 2020, growth of +63% (13 k€ -> 21 k€). After deducting consumption (1 k€), gross margin stands at 20 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 20 k€, representing 94.6% of revenue. Positive scissor effect: EBITDA margin improves by +32.7 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 15 k€, i.e. 70.2% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2021)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
21 229 €
Bruttomarge (2021)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
20 126 €
EBITDA (2021)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
20 091 €
EBIT (2021)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
15 142 €
Nettoergebnis (2021)
?
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 93.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2021)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
37.924%
Finanzielle Autonomie (2021)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen MAREIDRISSASEKOU SASU
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2020
2021
Verschuldungsgrad
0.0
0.403
73.806
37.924
Finanzielle Autonomie
0.0
0.344
38.424
25.511
Rückzahlungsfähigkeit
0.0
0.0
1.943
0.647
Cashflow / Umsatz
None%
35.064%
61.917%
93.509%
Positionnement sectoriel
Debt ratio
37.922021
2018
2020
2021
Q1: 0.0
Méd: 24.17
Q3: 131.65
Average+28 pts über 3 Jahre
In 2021, the debt ratio of MAREIDRISSASEKOU SASU (37.92) 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
25.51%2021
2018
2020
2021
Q1: 1.26%
Méd: 31.26%
Q3: 63.65%
Average+20 pts über 3 Jahre
In 2021, the financial autonomy of MAREIDRISSASEKOU SASU (25.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.65 years2021
2018
2020
2021
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.46 years
Average+36 pts über 3 Jahre
In 2021, the repayment capacity of MAREIDRISSASEKOU SASU (0.65) 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 867.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2021)
?
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
867.358
Zinsdeckung (2021)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen MAREIDRISSASEKOU SASU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2017
2018
2020
2021
Liquiditätsquote
None
659.53
594.469
867.358
Zinsdeckung
0.0
0.0
0.0
0.0
Positionnement sectoriel
Liquidity ratio
867.362021
2018
2020
2021
Q1: 66.28
Méd: 184.65
Q3: 474.14
Excellent
In 2021, the liquidity ratio of MAREIDRISSASEKOU SASU (867.36) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2021
2018
2020
2021
Q1: 0.0x
Méd: 0.0x
Q3: 1.78x
Average
In 2021, the interest coverage of MAREIDRISSASEKOU SASU (0.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 13 days. Favorable situation: supplier credit is longer than customer credit by 13 days. Overall, WCR represents 335 days of revenue, i.e. 20 k€ to permanently finance.
Operatives Working Capital (2021)
?
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
13 j
Lagerumschlag (2021)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2021)
?
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
335 j
Entwicklung des Working Capital und der Zahlungsfristen MAREIDRISSASEKOU SASU
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2017
2018
2020
2021
BFR d'exploitation
0 €
-1 658 €
6 753 €
19 766 €
Lagerumschlag (Tage)
0
0
0
0
Crédit clients (jours)
0
0
0
0
Crédit fournisseurs (jours)
0
0
24
13
Positionnement de MAREIDRISSASEKOU SASU dans son secteur
Vergleich mit der Branche Transports de voyageurs par taxis
Bewertungsschätzung
Based on 116 transactions of similar company sales
(all years),
the value of MAREIDRISSASEKOU SASU is estimated at
62 175 €
(range 34 471€ - 120 213€).
With an EBITDA of 20 091€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.61x
(in line with sector norms).
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 value2021
116 transactions
34k€62k€120k€
62 175 €Range: 34 471€ - 120 213€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
20 091 €×4.6x
Estimation93 388 €
53 058€ - 166 700€
Revenue Multiple30%
21 229 €×0.61x
Estimation12 920 €
7 524€ - 22 989€
Net Income Multiple20%
14 901 €×3.9x
Estimation58 026 €
28 426€ - 149 836€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 116 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 (Transports de voyageurs par taxis)
Compare MAREIDRISSASEKOU SASU with other companies in the same sector:
Frequently asked questions about MAREIDRISSASEKOU SASU
What is the revenue of MAREIDRISSASEKOU SASU ?
The revenue of MAREIDRISSASEKOU SASU in 2021 is 21 k€.
Is MAREIDRISSASEKOU SASU profitable?
Yes, MAREIDRISSASEKOU SASU generated a net profit of 15 k€ in 2021.
Where is the headquarters of MAREIDRISSASEKOU SASU ?
The headquarters of MAREIDRISSASEKOU SASU is located in VITRY-SUR-SEINE (94400), in the department Val-de-Marne.
Where to find the tax return of MAREIDRISSASEKOU SASU ?
The tax return of MAREIDRISSASEKOU SASU 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 MAREIDRISSASEKOU SASU operate?
MAREIDRISSASEKOU SASU operates in the sector Transports de voyageurs par taxis (NAF code 49.32Z). 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