Mitarbeiter: 01 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2002-11-07 (23 Jahre)Status: AktivBranche: Commerces de détail d'optiqueStandort: SAINT-AVOLD (57500), Moselle
MO HAGONDANGE : revenue, balance sheet and financial ratios
MO HAGONDANGE is a French company
founded 23 years ago,
specialized in the sector Commerces de détail d'optique.
Based in SAINT-AVOLD (57500),
this company of category PME
shows in 2024 a revenue of 136 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - MO HAGONDANGE (SIREN 444211635)
Kennzahl
2024
2023
2022
2021
2020
2019
2018
2017
2016
Umsatz
135 660 €
150 239 €
153 165 €
252 579 €
145 865 €
256 185 €
327 194 €
312 041 €
278 100 €
Nettoergebnis
-50 708 €
-20 919 €
-36 850 €
37 820 €
19 608 €
-130 120 €
26 599 €
5 463 €
-8 373 €
EBITDA
-42 503 €
-26 122 €
-56 448 €
46 430 €
11 537 €
-5 477 €
35 242 €
10 211 €
-10 138 €
Nettomarge
-37.4%
-13.9%
-24.1%
15.0%
13.4%
-50.8%
8.1%
1.8%
-3.0%
Umsatz und Gewinn- und Verlustrechnung
In 2024, MO HAGONDANGE achieves revenue of 136 k€. Revenue is declining over the period 2016-2024 (CAGR: -8.6%). Slight decline of -10% vs 2023. After deducting consumption (43 k€), gross margin stands at 93 k€, i.e. a rate of 69%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -43 k€, representing -31.3% of revenue. Warning negative scissor effect: despite revenue change (-10%), EBITDA varies by -63%, reducing margin by 13.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -51 k€ (-37.4% of revenue), which will impact equity.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
135 660 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
93 140 €
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
-42 503 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-45 099 €
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 89%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
89.14%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
1.021
0.005
0.005
0.006
0.009
0.0
11.729
45.944
89.14
Finanzielle Autonomie
86.653
85.866
89.353
86.969
88.994
92.159
70.615
59.59
44.238
Rückzahlungsfähigkeit
-0.788
0.0
0.0
0.0
0.0
0.0
-0.809
-4.45
-2.799
Cashflow / Umsatz
-1.841%
3.324%
11.06%
-1.936%
8.429%
15.879%
-27.972%
-13.349%
-33.591%
Positionnement sectoriel
Debt ratio
89.142024
2022
2023
2024
Q1: 6.25
Méd: 24.6
Q3: 67.83
Average+49 pts über 3 Jahre
In 2024, the debt ratio of MO HAGONDANGE (89.14) 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
44.24%2024
2022
2023
2024
Q1: 27.06%
Méd: 52.86%
Q3: 69.46%
Average-33 pts über 3 Jahre
In 2024, the financial autonomy of MO HAGONDANGE (44.2%) 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
-2.8 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.84 years
Q3: 2.71 years
Excellent
In 2024, the repayment capacity of MO HAGONDANGE (-2.80) 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 101.77. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
101.765
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen MO HAGONDANGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
151.812
163.57
240.057
200.802
289.179
438.909
182.942
108.261
101.765
Zinsdeckung
-2.15
0.333
1.773
0.0
0.0
0.0
0.0
-8.69
-10.18
Positionnement sectoriel
Liquidity ratio
101.772024
2022
2023
2024
Q1: 162.44
Méd: 249.24
Q3: 376.94
Watch-12 pts über 3 Jahre
In 2024, the liquidity ratio of MO HAGONDANGE (101.77) 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
-10.18x2024
2022
2023
2024
Q1: 0.0x
Méd: 1.37x
Q3: 5.78x
Watch
In 2024, the interest coverage of MO HAGONDANGE (-10.2x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 88 days. Favorable situation: supplier credit is longer than customer credit by 16 days. Inventory turnover is 65 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 83 days of revenue, i.e. 31 k€ to permanently finance. Notable WCR improvement over the period (-27%), 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
88 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
65 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
83 j
Entwicklung des Working Capital und der Zahlungsfristen MO HAGONDANGE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
42 825 €
44 928 €
45 866 €
38 948 €
54 494 €
84 692 €
108 694 €
27 664 €
31 431 €
Lagerumschlag (Tage)
54
41
47
57
109
46
60
60
65
Crédit clients (jours)
2
8
7
8
28
8
28
41
72
Crédit fournisseurs (jours)
81
87
64
66
70
16
153
67
88
Positionnement de MO HAGONDANGE dans son secteur
Vergleich mit der Branche Commerces de détail d'optique
Bewertungsschätzung
Based on 117 transactions of similar company sales
in 2024,
the value of MO HAGONDANGE is estimated at
71 824 €
(range 40 743€ - 106 800€).
The price/revenue ratio is 0.53x
(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 value2024
117 transactions
40k€71k€106k€
71 824 €Range: 40 743€ - 106 800€
NAF 5 année 2024
Valuation method used
Revenue Multiple
135 660 €
×
0.53x
=71 825 €
Range: 40 743€ - 106 801€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 117 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 MO HAGONDANGE with other companies in the same sector:
The headquarters of MO HAGONDANGE is located in SAINT-AVOLD (57500), in the department Moselle.
Where to find the tax return of MO HAGONDANGE ?
The tax return of MO HAGONDANGE 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 MO HAGONDANGE operate?
MO HAGONDANGE 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