Employees: 01 (2023.0)Legal category: 6599Size: PMECreation date: 2012-06-25 (13 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: SAINT-TRIVIER-SUR-MOIGNANS (01990), Ain
FINANCIERE MATO KI : revenue, balance sheet and financial ratios
FINANCIERE MATO KI is a French company
founded 13 years ago,
specialized in the sector Activités des sociétés holding.
Based in SAINT-TRIVIER-SUR-MOIGNANS (01990),
this company of category PME
shows in 2020 a revenue of 73 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE MATO KI (SIREN 752484709)
Indicator
2020
2019
2018
2017
2016
Revenue
73 380 €
195 500 €
291 000 €
240 613 €
312 000 €
Net income
1 883 070 €
350 626 €
456 006 €
1 144 999 €
-27 414 €
EBITDA
-225 272 €
-23 410 €
34 877 €
-77 558 €
-37 308 €
Net margin
2566.2%
179.3%
156.7%
475.9%
-8.8%
Revenue and income statement
In 2020, FINANCIERE MATO KI achieves revenue of 73 k€. Revenue is declining over the period 2016-2020 (CAGR: -30.4%). Significant drop of -62% vs 2019. After deducting consumption (0 €), gross margin stands at 73 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -225 k€, representing -307.0% of revenue. Warning negative scissor effect: despite revenue change (-62%), EBITDA varies by -862%, reducing margin by 295.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.9 M€, i.e. 2566.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
73 380 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
73 380 €
EBITDA (2020)
?
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
-225 272 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-211 953 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 883 070 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-307.0%
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 98%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 554.7% 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 (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.212%
Financial autonomy (2020)
?
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
97.877%
Cash flow / Revenue (2020)
?
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
554.681%
Repayment capacity (2020)
?
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
0.129
Asset age ratio (2020)
?
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
2016
2017
2018
2019
2020
Debt ratio
49.986
20.625
18.565
2.069
1.212
Financial autonomy
63.776
81.915
82.933
96.699
97.877
Repayment capacity
-7.853
0.425
0.953
0.17
0.129
Cash flow / Revenue
-13.788%
367.611%
148.643%
156.374%
554.681%
Sector positioning
Debt ratio
1.212020
2018
2019
2020
Q1: 0.16
Med: 16.58
Q3: 89.95
Good-24 pts over 3 years
In 2020, the debt ratio of FINANCIERE MATO KI (1.21) 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
97.88%2020
2018
2019
2020
Q1: 21.18%
Med: 59.62%
Q3: 88.69%
Excellent
In 2020, the financial autonomy of FINANCIERE MATO KI (97.9%) 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
0.13 years2020
2018
2019
2020
Q1: -0.04 years
Med: 0.09 years
Q3: 4.02 years
Average
In 2020, the repayment capacity of FINANCIERE MATO KI (0.13) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 6467.83. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
6467.834
Interest coverage (2020)
?
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
-33.635
Liquidity indicators evolution FINANCIERE MATO KI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
722.915
3803.218
1626.13
1833.578
6467.834
Interest coverage
-4.994
-59.777
131.313
0.0
-33.635
Sector positioning
Liquidity ratio
6467.832020
2018
2019
2020
Q1: 106.93
Med: 440.58
Q3: 2307.95
Excellent+8 pts over 3 years
In 2020, the liquidity ratio of FINANCIERE MATO KI (6467.83) 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
-33.63x2020
2018
2019
2020
Q1: -58.17x
Med: 0.0x
Q3: 0.0x
Average-40 pts over 3 years
In 2020, the interest coverage of FINANCIERE MATO KI (-33.6x) 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.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. Favorable situation: supplier credit is longer than customer credit by 15 days. Overall, WCR represents 1102 days of revenue, i.e. 225 k€ to permanently finance.
Operating WCR (2020)
?
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
224 723 €
Customer credit (2020)
?
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
0 j
Supplier credit (2020)
?
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
15 j
Inventory turnover (2020)
?
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
0 j
WCR in days of revenue (2020)
?
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
1102 j
WCR and payment terms evolution FINANCIERE MATO KI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
241 238 €
119 722 €
257 762 €
212 483 €
224 723 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
5
14
0
Supplier payment term (days)
22
16
29
45
15
Positioning of FINANCIERE MATO KI in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 71 transactions of similar company sales
in 2020,
the value of FINANCIERE MATO KI is estimated at
5 974 903 €
(range 1 359 289€ - 11 838 986€).
The price/revenue ratio is 0.60x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2020
71 tx
1359k€5974k€11838k€
5 974 903 €Range: 1 359 289€ - 11 838 986€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
73 380 €×0.60x
Estimation44 375 €
22 932€ - 69 075€
Net Income Multiple20%
1 883 070 €×7.9x
Estimation14 870 697 €
3 363 826€ - 29 493 855€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 sociétés holding)
Compare FINANCIERE MATO KI with other companies in the same sector:
Frequently asked questions about FINANCIERE MATO KI
What is the revenue of FINANCIERE MATO KI ?
The revenue of FINANCIERE MATO KI in 2020 is 73 k€.
Is FINANCIERE MATO KI profitable?
Yes, FINANCIERE MATO KI generated a net profit of 1.9 M€ in 2020.
Where is the headquarters of FINANCIERE MATO KI ?
The headquarters of FINANCIERE MATO KI is located in SAINT-TRIVIER-SUR-MOIGNANS (01990), in the department Ain.
Where to find the tax return of FINANCIERE MATO KI ?
The tax return of FINANCIERE MATO KI 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 FINANCIERE MATO KI operate?
FINANCIERE MATO KI operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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