Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-06-01 (9 years)Status:ClosedBusiness sector: Autres activités de télécommunication Location: MONTREUIL (93100), Seine-Saint-Denis
Le dernier exercice comptable publié pour cette entreprise remonte à 2022. Les données ci-dessous peuvent ne plus refléter sa situation actuelle.
MA FIBRE : revenue, balance sheet and financial ratios
MA FIBRE is a French company now closed
founded 9 years ago,
formerly specialized in the sector Autres activités de télécommunication .
Based in MONTREUIL (93100),
this company of category PME
shows in 2022 a revenue of 949 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Signal structurel : résultat d'exploitation insuffisant pour couvrir les intérêts.
In summary, MA FIBRE combines a growing business with positive profitability. Its financial structure is solid, with debt well contained relative to its sector.
Financial history - MA FIBRE (SIREN 830051439)
Indicator
2022
2019
2018
Revenue
948 832 €
N/C
714 079 €
Net income
42 603 €
239 848 €
159 104 €
EBITDA
60 155 €
N/C
208 049 €
Net margin
4.5%
N/C
22.3%
Revenue and income statement
In 2022, MA FIBRE achieves revenue of 949 k€. Over the period 2018-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +7.4%. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 60 k€, representing 6.3% of revenue. This ratio is more favorable than the sector median (4.9%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 43 k€, i.e. 4.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
948 832 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
948 832 €
EBITDA (2022)
?
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
60 155 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
54 048 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
42 603 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.3%
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 7%. This ratio is more favorable than the sector median (13.1%). Financial autonomy (= Equity / Total assets x 100) reaches 72%. Compared with its sector, this ratio places the company among the best positioned (sector median: 29.7%). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This ratio is more favorable than the sector median (4.1%).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
7.43%
Financial autonomy (2022)
?
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
71.73%
Cash flow / Revenue (2022)
?
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
4.62%
Repayment capacity (2022)
?
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
0.82
Asset age ratio (2022)
?
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
2018
2019
2022
Debt ratio
0.017
0.216
7.43
Financial autonomy
42.515
38.275
71.73
Repayment capacity
0.0
None
0.818
Cash flow / Revenue
21.939%
None%
4.619%
Sector positioning
Debt ratio
7.43%2022
Q1: 0.0%
Med: 13.1%
Q3: 70.41%
Good+14 pts over 3 years
In 2022, the debt ratio of MA FIBRE (7.4%) 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
71.73%2022
Q1: 9.89%
Med: 29.69%
Q3: 50.05%
Excellent+15 pts over 3 years
In 2022, the financial autonomy of MA FIBRE (71.7%) 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 3.60. Compared with its sector, this ratio places the company among the best positioned (sector median: 1.7). The interest coverage ratio (= EBIT / Interest expenses) is 0.4x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2022)
?
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
3.6
Interest coverage (2022)
?
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
0.42
Liquidity indicators evolution MA FIBRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2022
Liquidity ratio
1.48137
1.5286600000000001
3.60184
Interest coverage
0.0
None
0.421
Sector positioning
Liquidity ratio
3.62022
Q1: 1.1
Med: 1.69
Q3: 2.94
Excellent+28 pts over 3 years
In 2022, the liquidity ratio of MA FIBRE (3.60) 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. Average customer payment term: 112 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 3 days. The gap of 109 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 129 days of revenue, i.e. 340 k€ to permanently finance. Between 2018 and 2022, WCR worsened by 70 days of revenue, signaling an increased financing need.
Operating WCR (2022)
?
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
340 422 €
Customer credit (2022)
?
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
112 j
Supplier credit (2022)
?
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
3 j
Inventory turnover (2022)
?
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 (2022)
?
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
129 j
WCR and payment terms evolution MA FIBRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2022
Operating WCR
117 766 €
0 €
340 422 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
89
0
112
Supplier payment term (days)
85
0
3
Positioning of MA FIBRE in its sector
Comparison with sector Autres activités de télécommunication
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of MA FIBRE is estimated at
61 536 €
(range 29 384€ - 288 624€).
With an EBITDA of 60 155€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.13x
(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 value2022
101 transactions
29k€61k€288k€
61 536 €Range: 29 384€ - 288 624€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
60 155 €×0.6x
Estimation33 495 €
9 578€ - 42 424€
Revenue Multiple30%
948 832 €×0.13x
Estimation121 057 €
72 923€ - 796 592€
Net Income Multiple20%
42 603 €×1.0x
Estimation42 360 €
13 593€ - 142 176€
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Autres activités de télécommunication )
Compare MA FIBRE with other companies in the same sector:
Yes, MA FIBRE generated a net profit of 43 k€ in 2022.
Where is the headquarters of MA FIBRE ?
The headquarters of MA FIBRE is located in MONTREUIL (93100), in the department Seine-Saint-Denis.
Where to find the tax return of MA FIBRE ?
The tax return of MA FIBRE 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 MA FIBRE operate?
MA FIBRE operates in the sector Autres activités de télécommunication (NAF code 61.90Z). See the 'Sector positioning' section above to compare the company with its competitors.