Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-03-27 (12 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LE TAMPON (97430), La Reunion
M EPN INVESTISSEMENTS : revenue, balance sheet and financial ratios
M EPN INVESTISSEMENTS is a French company
founded 12 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LE TAMPON (97430),
this company of category PME
shows in 2019 a revenue of 223 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - M EPN INVESTISSEMENTS (SIREN 801337858)
Indicator
2019
2018
2017
Revenue
223 164 €
229 333 €
175 275 €
Net income
262 083 €
272 785 €
229 911 €
EBITDA
84 490 €
98 967 €
46 578 €
Net margin
117.4%
118.9%
131.2%
Revenue and income statement
In 2019, M EPN INVESTISSEMENTS achieves revenue of 223 k€. Over the period 2017-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +12.8%. Slight decline of -3% vs 2018. After deducting consumption (0 €), gross margin stands at 223 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 84 k€, representing 37.9% of revenue. Warning negative scissor effect: despite revenue change (-3%), EBITDA varies by -15%, reducing margin by 5.3 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 262 k€, i.e. 117.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
223 164 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
223 164 €
EBITDA (2019)
?
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
84 490 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
86 779 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
262 083 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
37.9%
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 2%. 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 97%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 116.4% 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 (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.999%
Financial autonomy (2019)
?
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
97.242%
Cash flow / Revenue (2019)
?
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
116.411%
Repayment capacity (2019)
?
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
0.309
Solvency indicators evolution M EPN INVESTISSEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
Debt ratio
1.803
4.374
1.999
Financial autonomy
97.346
94.831
97.242
Repayment capacity
0.293
0.608
0.309
Cash flow / Revenue
129.942%
117.972%
116.411%
Sector positioning
Debt ratio
2.02019
2017
2018
2019
Q1: 0.76
Med: 27.52
Q3: 116.12
Good
In 2019, the debt ratio of M EPN INVESTISSEMENTS (2.00) 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
97.24%2019
2017
2018
2019
Q1: 20.31%
Med: 52.4%
Q3: 82.27%
Excellent
In 2019, the financial autonomy of M EPN INVESTISSEMENTS (97.2%) 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
0.31 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.64 years
Q3: 4.97 years
Good
In 2019, the repayment capacity of M EPN INVESTISSEMENTS (0.31) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 2026.14. 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 0.7x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2019)
?
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
2026.144
Interest coverage (2019)
?
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
0.692
Liquidity indicators evolution M EPN INVESTISSEMENTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
Liquidity ratio
1030.395
1262.645
2026.144
Interest coverage
1.129
0.743
0.692
Sector positioning
Liquidity ratio
2026.142019
2017
2018
2019
Q1: 99.45
Med: 309.2
Q3: 1311.8
Excellent
In 2019, the liquidity ratio of M EPN INVESTISSEMENTS (2026.14) 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
0.69x2019
2017
2018
2019
Q1: -36.08x
Med: 0.0x
Q3: 3.61x
Good
In 2019, the interest coverage of M EPN INVESTISSEMENTS (0.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 43 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 218 days. Excellent situation: suppliers finance 175 days of the operating cycle (retail model). Overall, WCR represents 942 days of revenue, i.e. 584 k€ to permanently finance. Over 2017-2019, WCR increased by +92%, requiring additional financing.
Operating WCR (2019)
?
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
584 239 €
Customer credit (2019)
?
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
43 j
Supplier credit (2019)
?
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
218 j
Inventory turnover (2019)
?
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 (2019)
?
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
942 j
WCR and payment terms evolution M EPN INVESTISSEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
Operating WCR
303 529 €
468 796 €
584 239 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
72
172
43
Supplier payment term (days)
145
162
218
Positioning of M EPN INVESTISSEMENTS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 105 transactions of similar company sales
in 2019,
the value of M EPN INVESTISSEMENTS is estimated at
432 424 €
(range 134 527€ - 904 821€).
With an EBITDA of 84 490€, the sector multiple of 4.5x is applied.
The price/revenue ratio is 0.31x
(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 value2019
105 transactions
134k€432k€904k€
432 424 €Range: 134 527€ - 904 821€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
84 490 €×4.5x
Estimation380 240 €
94 515€ - 735 444€
Revenue Multiple30%
223 164 €×0.31x
Estimation69 224 €
29 435€ - 111 878€
Net Income Multiple20%
262 083 €×4.2x
Estimation1 107 685 €
392 199€ - 2 517 683€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 105 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 M EPN INVESTISSEMENTS with other companies in the same sector:
Frequently asked questions about M EPN INVESTISSEMENTS
What is the revenue of M EPN INVESTISSEMENTS ?
The revenue of M EPN INVESTISSEMENTS in 2019 is 223 k€.
Is M EPN INVESTISSEMENTS profitable?
Yes, M EPN INVESTISSEMENTS generated a net profit of 262 k€ in 2019.
Where is the headquarters of M EPN INVESTISSEMENTS ?
The headquarters of M EPN INVESTISSEMENTS is located in LE TAMPON (97430), in the department La Reunion.
Where to find the tax return of M EPN INVESTISSEMENTS ?
The tax return of M EPN INVESTISSEMENTS 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 M EPN INVESTISSEMENTS operate?
M EPN INVESTISSEMENTS 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