Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
LES FRERES MAWEM : revenue, balance sheet and financial ratios
LES FRERES MAWEM is a French company
founded 5 years ago,
specialized in the sector Gestion d'installations sportives.
Based in COLMAR (68000),
this company of category PME
shows in 2021 a revenue of 223 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES FRERES MAWEM (SIREN 893094904)
Indicator
2023
2021
Revenue
N/C
223 164 €
Net income
50 403 €
-37 623 €
EBITDA
N/C
-4 349 €
Net margin
N/C
-16.9%
Revenue and income statement
In 2023, LES FRERES MAWEM generates positive net income of 50 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
50 403 €
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 209%. 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 22%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
209.187%
Financial autonomy (2023)
?
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
21.828%
Asset age ratio (2023)
?
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
2021
2023
Debt ratio
228.423
209.187
Financial autonomy
22.013
21.828
Repayment capacity
-41.224
None
Cash flow / Revenue
-3.535%
None%
Sector positioning
Debt ratio
209.192023
2021
2023
Q1: -34.96
Med: 4.17
Q3: 90.23
Average
In 2023, the debt ratio of LES FRERES MAWEM (209.19) 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
21.83%2023
2021
2023
Q1: -11.16%
Med: 12.32%
Q3: 44.68%
Good+5 pts over 2 years
In 2023, the financial autonomy of LES FRERES MAWEM (21.8%) 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
-41.22 years2021
2021
Q1: -0.2 years
Med: 0.13 years
Q3: 2.83 years
Excellent
In 2021, the repayment capacity of LES FRERES MAWEM (-41.22) 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 156.60. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
156.596
Liquidity indicators evolution LES FRERES MAWEM
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2023
Liquidity ratio
61.472
156.596
Interest coverage
-81.26
None
Sector positioning
Liquidity ratio
156.62023
2021
2023
Q1: 76.37
Med: 131.22
Q3: 260.77
Good+31 pts over 2 years
In 2023, the liquidity ratio of LES FRERES MAWEM (156.60) 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
-81.26x2021
2021
Q1: -0.03x
Med: 0.06x
Q3: 3.47x
Watch
In 2021, the interest coverage of LES FRERES MAWEM (-81.3x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 LES FRERES MAWEM
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2023
Operating WCR
-123 510 €
0 €
Inventory turnover (days)
4
0
Customer payment term (days)
0
0
Supplier payment term (days)
60
0
Positioning of LES FRERES MAWEM in its sector
Comparison with sector Gestion d'installations sportives
Valuation estimate
Based on 73 transactions of similar company sales
(all years),
the value of LES FRERES MAWEM is estimated at
267 719 €
(range 100 874€ - 462 693€).
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 value2023
73 tx
100k€267k€462k€
267 719 €Range: 100 874€ - 462 693€
NAF 5 all-time
Valuation method used
Net Income Multiple
50 403 €
×
5.3x
=267 720 €
Range: 100 875€ - 462 693€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 73 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 (Gestion d'installations sportives)
Compare LES FRERES MAWEM with other companies in the same sector:
The revenue of LES FRERES MAWEM in 2021 is 223 k€.
Is LES FRERES MAWEM profitable?
Yes, LES FRERES MAWEM generated a net profit of 50 k€ in 2023.
Where is the headquarters of LES FRERES MAWEM ?
The headquarters of LES FRERES MAWEM is located in COLMAR (68000), in the department Haut-Rhin.
Where to find the tax return of LES FRERES MAWEM ?
The tax return of LES FRERES MAWEM 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 LES FRERES MAWEM operate?
LES FRERES MAWEM operates in the sector Gestion d'installations sportives (NAF code 93.11Z). 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