Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1977-01-01 (49 years)Status: ActiveBusiness sector: Forages et sondagesLocation: CHANTEMERLE SUR LA SOIE (17380), Charente-Maritime
FORAGES MASSE MICHEL : revenue, balance sheet and financial ratios
FORAGES MASSE MICHEL is a French company
founded 49 years ago,
specialized in the sector Forages et sondages.
Based in CHANTEMERLE SUR LA SOIE (17380),
this company of category PME
shows in 2021 a revenue of 6.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FORAGES MASSE MICHEL (SIREN 308598861)
Indicator
2025
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
6 357 591 €
5 171 033 €
6 702 894 €
4 122 926 €
4 290 266 €
4 376 802 €
Net income
516 659 €
278 747 €
440 216 €
9 182 €
-4 897 €
165 044 €
106 902 €
234 415 €
-64 940 €
EBITDA
N/C
N/C
N/C
287 459 €
-8 575 €
401 905 €
421 243 €
579 939 €
210 892 €
Net margin
N/C
N/C
N/C
0.1%
-0.1%
2.5%
2.6%
5.5%
-1.5%
Revenue and income statement
In 2025, FORAGES MASSE MICHEL generates positive net income of 517 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
516 659 €
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 10%. 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 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
10.024%
Financial autonomy (2025)
?
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
74.483%
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution FORAGES MASSE MICHEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
2025
Debt ratio
10.399
8.517
4.264
6.325
8.291
6.602
1.594
3.285
10.024
Financial autonomy
80.018
80.873
79.802
82.077
77.988
79.926
79.376
80.828
74.483
Repayment capacity
2.241
0.737
0.52
0.842
-74.952
1.172
None
None
None
Cash flow / Revenue
4.993%
13.319%
10.047%
5.848%
-0.109%
4.622%
None%
None%
None%
Sector positioning
Debt ratio
10.022025
2023
2024
2025
Q1: 9.43
Med: 35.25
Q3: 65.55
Good
In 2025, the debt ratio of FORAGES MASSE MICHEL (10.02) 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
74.48%2025
2023
2024
2025
Q1: 29.22%
Med: 52.38%
Q3: 69.44%
Excellent
In 2025, the financial autonomy of FORAGES MASSE MICHEL (74.5%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 413.79. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
413.793
Liquidity indicators evolution FORAGES MASSE MICHEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
2025
Liquidity ratio
703.458
683.933
512.648
677.218
543.106
574.559
446.411
447.33
413.793
Interest coverage
4.517
1.192
0.857
0.722
-35.335
1.07
None
None
None
Sector positioning
Liquidity ratio
413.792025
2023
2024
2025
Q1: 251.74
Med: 300.84
Q3: 411.55
Excellent
In 2025, the liquidity ratio of FORAGES MASSE MICHEL (413.79) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2025)
?
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
0 €
Customer credit (2025)
?
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 (2025)
?
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
0 j
Inventory turnover (2025)
?
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 and payment terms evolution FORAGES MASSE MICHEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
2025
Operating WCR
2 173 213 €
1 906 380 €
2 755 187 €
2 200 292 €
2 983 117 €
2 145 687 €
0 €
0 €
0 €
Inventory turnover (days)
28
36
109
18
29
39
0
0
0
Customer payment term (days)
144
130
120
104
176
92
0
0
0
Supplier payment term (days)
44
42
78
25
39
29
0
0
0
Positioning of FORAGES MASSE MICHEL in its sector
Comparison with sector Forages et sondages
Valuation estimate
Based on 136 transactions of similar company sales
(all years),
the value of FORAGES MASSE MICHEL is estimated at
1 629 265 €
(range 363 194€ - 4 585 815€).
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 value2025
136 transactions
363k€1629k€4585k€
1 629 265 €Range: 363 194€ - 4 585 815€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
516 659 €
×
3.2x
=1 629 266 €
Range: 363 195€ - 4 585 815€
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 136 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 (Forages et sondages)
Compare FORAGES MASSE MICHEL with other companies in the same sector:
Frequently asked questions about FORAGES MASSE MICHEL
What is the revenue of FORAGES MASSE MICHEL ?
The revenue of FORAGES MASSE MICHEL in 2021 is 6.4 M€.
Is FORAGES MASSE MICHEL profitable?
Yes, FORAGES MASSE MICHEL generated a net profit of 517 k€ in 2025.
Where is the headquarters of FORAGES MASSE MICHEL ?
The headquarters of FORAGES MASSE MICHEL is located in CHANTEMERLE SUR LA SOIE (17380), in the department Charente-Maritime.
Where to find the tax return of FORAGES MASSE MICHEL ?
The tax return of FORAGES MASSE MICHEL 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 FORAGES MASSE MICHEL operate?
FORAGES MASSE MICHEL operates in the sector Forages et sondages (NAF code 43.13Z). 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