Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1999-01-01 (27 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LES LILAS (93260), Seine-Saint-Denis
GROUPE MATFER BOUGEAT : revenue, balance sheet and financial ratios
GROUPE MATFER BOUGEAT is a French company
founded 27 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LES LILAS (93260),
this company of category ETI
shows in 2024 a revenue of 4.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE MATFER BOUGEAT (SIREN 421487984)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 699 720 €
4 909 046 €
4 787 331 €
4 098 216 €
3 931 628 €
5 758 141 €
6 017 152 €
5 779 463 €
5 622 272 €
Net income
3 747 890 €
2 681 993 €
325 714 €
309 327 €
-361 522 €
483 755 €
457 300 €
324 542 €
4 949 948 €
EBITDA
240 916 €
349 695 €
411 820 €
394 270 €
69 277 €
585 276 €
538 321 €
619 517 €
714 781 €
Net margin
79.7%
54.6%
6.8%
7.5%
-9.2%
8.4%
7.6%
5.6%
88.0%
Revenue and income statement
In 2024, GROUPE MATFER BOUGEAT achieves revenue of 4.7 M€. Activity remains stable over the period (CAGR: -2.2%). Slight decline of -4% vs 2023. After deducting consumption (0 €), gross margin stands at 4.7 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 241 k€, representing 5.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.7 M€, i.e. 79.7% 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
4 699 720 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 699 720 €
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
240 916 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-107 332 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 747 890 €
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
5.1%
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 65%. 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 6.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 87.2% 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
51.25%
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
64.749%
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
87.189%
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
6.541
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 GROUPE MATFER BOUGEAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
30.895
42.813
49.76
59.933
61.777
56.506
56.432
52.187
51.25
Financial autonomy
74.819
68.53
65.472
61.29
60.973
62.877
62.778
64.576
64.749
Repayment capacity
3.335
45.364
45.428
49.85
-243.695
66.802
73.375
12.682
6.541
Cash flow / Revenue
91.98%
9.166%
10.017%
11.187%
-3.432%
10.424%
8.169%
43.205%
87.189%
Sector positioning
Debt ratio
51.252024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average
In 2024, the debt ratio of GROUPE MATFER BOUGEAT (51.25) 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
64.75%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Good
In 2024, the financial autonomy of GROUPE MATFER BOUGEAT (64.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
6.54 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average
In 2024, the repayment capacity of GROUPE MATFER BOUGEAT (6.54) 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 2984.87. 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 13.7x. 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
2984.866
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
13.689
Liquidity indicators evolution GROUPE MATFER BOUGEAT
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
2710.745
3010.462
3258.353
3467.222
5185.765
4121.512
3175.06
2975.022
2984.866
Interest coverage
4.817
5.957
6.527
5.814
328.077
7.38
10.121
20.664
13.689
Sector positioning
Liquidity ratio
2984.872024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Excellent
In 2024, the liquidity ratio of GROUPE MATFER BOUGEAT (2984.87) 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
13.69x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Excellent
In 2024, the interest coverage of GROUPE MATFER BOUGEAT (13.7x) 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: 234 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 45 days. The gap of 189 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 246 days of revenue, i.e. 3.2 M€ to permanently finance.
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
3 210 332 €
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
234 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
45 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
246 j
WCR and payment terms evolution GROUPE MATFER BOUGEAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 524 434 €
2 556 719 €
2 858 087 €
2 440 588 €
2 134 756 €
2 618 637 €
3 375 882 €
3 574 767 €
3 210 332 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
229
178
192
180
216
236
255
272
234
Supplier payment term (days)
43
61
30
44
31
58
53
35
45
Positioning of GROUPE MATFER BOUGEAT in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of GROUPE MATFER BOUGEAT is estimated at
8 265 398 €
(range 2 805 216€ - 21 268 478€).
With an EBITDA of 240 916€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
2805k€8265k€21268k€
8 265 398 €Range: 2 805 216€ - 21 268 478€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
240 916 €×5.0x
Estimation1 212 124 €
208 659€ - 2 005 227€
Revenue Multiple30%
4 699 720 €×0.38x
Estimation1 774 699 €
845 874€ - 3 584 278€
Net Income Multiple20%
3 747 890 €×9.5x
Estimation35 634 635 €
12 235 625€ - 95 952 908€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 GROUPE MATFER BOUGEAT with other companies in the same sector:
Frequently asked questions about GROUPE MATFER BOUGEAT
What is the revenue of GROUPE MATFER BOUGEAT ?
The revenue of GROUPE MATFER BOUGEAT in 2024 is 4.7 M€.
Is GROUPE MATFER BOUGEAT profitable?
Yes, GROUPE MATFER BOUGEAT generated a net profit of 3.7 M€ in 2024.
Where is the headquarters of GROUPE MATFER BOUGEAT ?
The headquarters of GROUPE MATFER BOUGEAT is located in LES LILAS (93260), in the department Seine-Saint-Denis.
Where to find the tax return of GROUPE MATFER BOUGEAT ?
The tax return of GROUPE MATFER BOUGEAT 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 GROUPE MATFER BOUGEAT operate?
GROUPE MATFER BOUGEAT 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