Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1957-01-01 (69 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: NICE (06300), Alpes-Maritimes
ETABLISSEMENTS MASSIOTTA : revenue, balance sheet and financial ratios
ETABLISSEMENTS MASSIOTTA is a French company
founded 69 years ago,
specialized in the sector Activités des sièges sociaux.
Based in NICE (06300),
this company of category PME
shows in 2018 a revenue of 36 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETABLISSEMENTS MASSIOTTA (SIREN 957803042)
Indicator
2018
2017
2016
Revenue
36 056 €
234 202 €
1 412 102 €
Net income
-16 963 €
-233 732 €
-448 654 €
EBITDA
-41 582 €
-147 960 €
-189 666 €
Net margin
-47.0%
-99.8%
-31.8%
Revenue and income statement
In 2018, ETABLISSEMENTS MASSIOTTA achieves revenue of 36 k€. Revenue is declining over the period 2016-2018 (CAGR: -84.0%). Significant drop of -85% vs 2017. After deducting consumption (36 k€), gross margin stands at -230 €, i.e. a rate of -1%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -42 k€, representing -115.3% of revenue. Warning negative scissor effect: despite revenue change (-85%), EBITDA varies by +72%, reducing margin by 52.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -17 k€ (-47.0% of revenue), which will impact equity.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
36 056 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-230 €
EBITDA (2018)
?
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
-41 582 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-20 345 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-16 963 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-115.3%
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 350%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
349.742%
Financial autonomy (2018)
?
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
10.389%
Cash flow / Revenue (2018)
?
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
-121.664%
Repayment capacity (2018)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Debt ratio
88.657
226.916
349.742
Financial autonomy
32.057
14.135
10.389
Repayment capacity
-1.162
-0.79
-2.629
Cash flow / Revenue
-15.573%
-61.222%
-121.664%
Sector positioning
Debt ratio
349.742018
2016
2017
2018
Q1: 0.81
Med: 27.98
Q3: 115.75
Average
In 2018, the debt ratio of ETABLISSEMENTS MASSIOTTA (349.74) 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
10.39%2018
2016
2017
2018
Q1: 19.99%
Med: 52.45%
Q3: 81.39%
Average-10 pts over 3 years
In 2018, the financial autonomy of ETABLISSEMENTS MASSIOTTA (10.4%) 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
-2.63 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.61 years
Q3: 4.97 years
Excellent
In 2018, the repayment capacity of ETABLISSEMENTS MASSIOTTA (-2.63) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 928.57. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
928.574
Interest coverage (2018)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
384.231
881.671
928.574
Interest coverage
0.0
-0.023
-0.014
Sector positioning
Liquidity ratio
928.572018
2016
2017
2018
Q1: 101.29
Med: 311.35
Q3: 1280.8
Good+12 pts over 3 years
In 2018, the liquidity ratio of ETABLISSEMENTS MASSIOTTA (928.57) 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
-0.01x2018
2016
2017
2018
Q1: -38.4x
Med: 0.0x
Q3: 4.71x
Good
In 2018, the interest coverage of ETABLISSEMENTS MASSIOTTA (-0.0x) 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: 9 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. Excellent situation: suppliers finance 64 days of the operating cycle (retail model). Inventory turnover is 147 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 56 days of revenue, i.e. 6 k€ to permanently finance. Notable WCR improvement over the period (-99%), freeing up cash.
Operating WCR (2018)
?
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
5 604 €
Customer credit (2018)
?
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
9 j
Supplier credit (2018)
?
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
73 j
Inventory turnover (2018)
?
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
147 j
WCR in days of revenue (2018)
?
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
56 j
WCR and payment terms evolution ETABLISSEMENTS MASSIOTTA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
406 022 €
33 477 €
5 604 €
Inventory turnover (days)
46
78
147
Customer payment term (days)
20
3
9
Supplier payment term (days)
58
35
73
Positioning of ETABLISSEMENTS MASSIOTTA in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2018,
the value of ETABLISSEMENTS MASSIOTTA is estimated at
15 853 €
(range 7 230€ - 32 024€).
The price/revenue ratio is 0.44x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2018
89 tx
7k€15k€32k€
15 853 €Range: 7 230€ - 32 024€
NAF 5 année 2018
Valuation method used
Revenue Multiple
36 056 €
×
0.44x
=15 853 €
Range: 7 231€ - 32 024€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 89 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 (Activités des sièges sociaux)
Compare ETABLISSEMENTS MASSIOTTA with other companies in the same sector:
Frequently asked questions about ETABLISSEMENTS MASSIOTTA
What is the revenue of ETABLISSEMENTS MASSIOTTA ?
The revenue of ETABLISSEMENTS MASSIOTTA in 2018 is 36 k€.
Is ETABLISSEMENTS MASSIOTTA profitable?
ETABLISSEMENTS MASSIOTTA recorded a net loss in 2018.
Where is the headquarters of ETABLISSEMENTS MASSIOTTA ?
The headquarters of ETABLISSEMENTS MASSIOTTA is located in NICE (06300), in the department Alpes-Maritimes.
Where to find the tax return of ETABLISSEMENTS MASSIOTTA ?
The tax return of ETABLISSEMENTS MASSIOTTA 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 ETABLISSEMENTS MASSIOTTA operate?
ETABLISSEMENTS MASSIOTTA operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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