3D MEDITERRANEE : revenue, balance sheet and financial ratios
3D MEDITERRANEE is a French company
founded 25 years ago,
specialized in the sector Désinfection, désinsectisation, dératisation.
Based in SAINT-AUNES (34130),
this company of category PME
shows in 2024 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - 3D MEDITERRANEE (SIREN 431996941)
Indicator
2024
2023
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
2 393 370 €
1 094 495 €
2 271 663 €
1 943 176 €
1 938 753 €
1 731 059 €
1 659 989 €
1 626 352 €
1 585 181 €
1 551 557 €
1 500 299 €
Net income
612 002 €
166 084 €
354 664 €
298 234 €
360 178 €
305 311 €
292 223 €
208 442 €
233 103 €
188 005 €
230 328 €
EBITDA
679 385 €
258 163 €
560 976 €
440 389 €
520 849 €
452 517 €
413 907 €
329 530 €
362 248 €
305 295 €
332 035 €
Net margin
25.6%
15.2%
15.6%
15.3%
18.6%
17.6%
17.6%
12.8%
14.7%
12.1%
15.4%
Revenue and income statement
In 2024, 3D MEDITERRANEE achieves revenue of 2.4 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.3%. Vs 2023, growth of +119% (1.1 M€ -> 2.4 M€). After deducting consumption (277 k€), gross margin stands at 2.1 M€, i.e. a rate of 88%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 679 k€, representing 28.4% of revenue. Positive scissor effect: EBITDA margin improves by +4.8 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 612 k€, i.e. 25.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 393 370 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 116 460 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
679 385 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
647 927 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
612 002 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
28.4%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 1%. 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 72%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 18.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.596%
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
72.158%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
18.67%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.019
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2023
2024
Debt ratio
12.002
12.307
27.308
19.306
20.653
71.579
30.303
28.032
16.127
6.673
0.596
Financial autonomy
64.299
65.895
59.825
58.623
61.973
42.843
58.306
60.331
60.006
72.061
72.158
Repayment capacity
0.263
0.278
0.556
0.46
0.358
1.341
0.654
0.69
0.291
0.316
0.019
Cash flow / Revenue
14.202%
12.942%
14.779%
12.544%
18.351%
17.974%
17.768%
15.498%
16.488%
16.236%
18.67%
Sector positioning
Debt ratio
0.62024
2023
2023
2024
Q1: 0.01
Med: 11.78
Q3: 49.41
Good-25 pts over 3 years
In 2024, the debt ratio of 3D MEDITERRANEE (0.60) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
72.16%2024
2023
2023
2024
Q1: 12.65%
Med: 37.42%
Q3: 58.22%
Excellent
In 2024, the financial autonomy of 3D MEDITERRANEE (72.2%) 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 years2024
2023
2023
2024
Q1: 0.0 years
Med: 0.04 years
Q3: 0.98 years
Good-20 pts over 3 years
In 2024, the repayment capacity of 3D MEDITERRANEE (0.02) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 341.99. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
341.989
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.128
Liquidity indicators evolution 3D MEDITERRANEE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2023
2024
Liquidity ratio
265.27
286.828
288.322
240.236
301.072
326.245
360.496
376.557
280.588
383.007
341.989
Interest coverage
0.0
0.0
0.101
0.278
0.211
0.14
0.2
0.528
0.364
0.327
0.128
Sector positioning
Liquidity ratio
341.992024
2023
2023
2024
Q1: 149.18
Med: 236.79
Q3: 370.17
Good+11 pts over 3 years
In 2024, the liquidity ratio of 3D MEDITERRANEE (341.99) 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
0.13x2024
2023
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.02x
Good
In 2024, the interest coverage of 3D MEDITERRANEE (0.1x) 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.
Working capital requirement (WCR) and payment terms
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: 51 days. The company must finance 21 days of gap between collections and payments. Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 113 days of revenue, i.e. 749 k€ to permanently finance. Over 2015-2024, WCR increased by +187%, requiring additional financing.
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
748 694 €
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
72 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
51 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
6 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
113 j
WCR and payment terms evolution 3D MEDITERRANEE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2023
2024
Operating WCR
261 157 €
264 975 €
286 823 €
339 306 €
490 859 €
310 985 €
320 573 €
361 450 €
454 060 €
410 917 €
748 694 €
Inventory turnover (days)
4
4
4
3
3
4
3
3
8
11
6
Customer payment term (days)
72
65
73
77
93
98
70
72
84
130
72
Supplier payment term (days)
37
21
38
59
67
49
37
42
36
77
51
Positioning of 3D MEDITERRANEE in its sector
Comparison with sector Désinfection, désinsectisation, dératisation
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (37 transactions).
This range of 734 351€ to 2 396 645€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
734k€1171k€2396k€
1 171 429 €Range: 734 351€ - 2 396 645€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 37 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 (Désinfection, désinsectisation, dératisation)
Compare 3D MEDITERRANEE with other companies in the same sector:
Yes, 3D MEDITERRANEE generated a net profit of 612 k€ in 2024.
Where is the headquarters of 3D MEDITERRANEE ?
The headquarters of 3D MEDITERRANEE is located in SAINT-AUNES (34130), in the department Herault.
Where to find the tax return of 3D MEDITERRANEE ?
The tax return of 3D MEDITERRANEE 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 3D MEDITERRANEE operate?
3D MEDITERRANEE operates in the sector Désinfection, désinsectisation, dératisation (NAF code 81.29A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart