Employees: NN (None)Legal category: SAS (autres)Size: ETICreation date: 1990-09-17 (35 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: CASTRES (81100), Tarn
FINANCIERE MAUREL SA : revenue, balance sheet and financial ratios
FINANCIERE MAUREL SA is a French company
founded 35 years ago,
specialized in the sector Activités des sociétés holding.
Based in CASTRES (81100),
this company of category ETI
shows in 2024 a revenue of 3.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE MAUREL SA (SIREN 379680663)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 347 482 €
3 188 533 €
3 064 753 €
2 418 724 €
1 906 867 €
1 655 142 €
1 573 376 €
1 092 704 €
1 117 000 €
Net income
2 597 387 €
2 185 780 €
1 623 252 €
975 252 €
931 851 €
844 248 €
887 784 €
761 719 €
315 528 €
EBITDA
284 600 €
516 386 €
399 364 €
-46 526 €
33 098 €
-105 770 €
-172 965 €
-297 204 €
-99 173 €
Net margin
77.6%
68.6%
53.0%
40.3%
48.9%
51.0%
56.4%
69.7%
28.2%
Revenue and income statement
In 2024, FINANCIERE MAUREL SA achieves revenue of 3.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.7%. Vs 2023: +5%. After deducting consumption (1.2 M€), gross margin stands at 2.2 M€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 285 k€, representing 8.5% of revenue. Warning negative scissor effect: despite revenue change (+5%), EBITDA varies by -45%, reducing margin by 7.7 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.6 M€, i.e. 77.6% 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
3 347 482 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 180 431 €
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
284 600 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
249 401 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 597 387 €
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
8.5%
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 144%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 40%. 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 10.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 78.4% 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
143.763%
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
40.148%
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
78.416%
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
10.165
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution FINANCIERE MAUREL SA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
191.517
196.643
199.648
246.454
173.907
172.882
135.485
135.448
143.763
Financial autonomy
33.98
33.391
33.173
28.699
36.109
36.401
41.822
42.164
40.148
Repayment capacity
57.21
39.251
21.943
30.809
21.716
22.544
12.049
10.05
10.165
Cash flow / Revenue
27.168%
45.068%
59.375%
53.769%
50.701%
41.265%
53.218%
69.554%
78.416%
Sector positioning
Debt ratio
143.762024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of FINANCIERE MAUREL SA (143.76) 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
40.15%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of FINANCIERE MAUREL SA (40.1%) 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
10.16 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of FINANCIERE MAUREL SA (10.16) 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 1383.45. 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 312.7x. Operating income very largely covers interest expenses: high safety margin.
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
1383.45
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
312.675
Liquidity indicators evolution FINANCIERE MAUREL SA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
3262.481
2988.502
5691.083
4848.326
1443.824
3554.596
1577.29
3786.06
1383.45
Interest coverage
-212.865
-90.996
-254.058
-223.284
587.492
-256.927
49.685
130.852
312.675
Sector positioning
Liquidity ratio
1383.452024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good-6 pts over 3 years
In 2024, the liquidity ratio of FINANCIERE MAUREL SA (1383.45) 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
312.68x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of FINANCIERE MAUREL SA (312.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 92 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. The gap of 62 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1272 days of revenue, i.e. 11.8 M€ to permanently finance. Over 2016-2024, WCR increased by +137%, 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
11 827 323 €
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
92 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
30 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
0 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
1272 j
WCR and payment terms evolution FINANCIERE MAUREL SA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 984 467 €
7 845 637 €
9 721 104 €
10 030 889 €
4 016 949 €
6 781 763 €
7 235 177 €
9 911 906 €
11 827 323 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
2
8
13
10
25
9
40
57
92
Supplier payment term (days)
31
34
31
21
18
18
17
14
30
Positioning of FINANCIERE MAUREL SA in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of FINANCIERE MAUREL SA is estimated at
2 037 829 €
(range 968 036€ - 5 768 475€).
With an EBITDA of 284 600€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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 value2024
54 tx
968k€2037k€5768k€
2 037 829 €Range: 968 036€ - 5 768 475€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
284 600 €×4.8x
Estimation1 376 283 €
232 971€ - 2 371 737€
Revenue Multiple30%
3 347 482 €×0.59x
Estimation1 970 903 €
1 226 151€ - 2 343 032€
Net Income Multiple20%
2 597 387 €×1.5x
Estimation3 792 086 €
2 418 528€ - 19 398 485€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 MAUREL SA with other companies in the same sector:
Frequently asked questions about FINANCIERE MAUREL SA
What is the revenue of FINANCIERE MAUREL SA ?
The revenue of FINANCIERE MAUREL SA in 2024 is 3.3 M€.
Is FINANCIERE MAUREL SA profitable?
Yes, FINANCIERE MAUREL SA generated a net profit of 2.6 M€ in 2024.
Where is the headquarters of FINANCIERE MAUREL SA ?
The headquarters of FINANCIERE MAUREL SA is located in CASTRES (81100), in the department Tarn.
Where to find the tax return of FINANCIERE MAUREL SA ?
The tax return of FINANCIERE MAUREL SA 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 MAUREL SA operate?
FINANCIERE MAUREL SA 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