Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-10-01 (9 years)Status: ActiveBusiness sector: Travaux de charpenteLocation: BAUGY (71110), Saone-et-Loire
MACHADO ASSOCIES : revenue, balance sheet and financial ratios
MACHADO ASSOCIES is a French company
founded 9 years ago,
specialized in the sector Travaux de charpente.
Based in BAUGY (71110),
this company of category PME
shows in 2020 a revenue of 667 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MACHADO ASSOCIES (SIREN 822793113)
Indicator
2024
2023
2022
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
666 939 €
454 355 €
710 826 €
598 864 €
Net income
259 998 €
145 216 €
62 690 €
23 622 €
13 606 €
36 174 €
24 238 €
EBITDA
N/C
N/C
N/C
43 622 €
43 599 €
67 016 €
53 919 €
Net margin
N/C
N/C
N/C
3.5%
3.0%
5.1%
4.0%
Revenue and income statement
In 2024, MACHADO ASSOCIES generates positive net income of 260 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 24 k€ -> 260 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
259 998 €
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 53%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
35.106%
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
52.828%
Asset age ratio (2024)
?
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
2017
2018
2019
2020
2022
2023
2024
Debt ratio
773.329
329.341
219.725
230.269
84.388
34.763
35.106
Financial autonomy
6.713
18.551
25.112
17.547
35.486
52.056
52.828
Repayment capacity
4.27
3.381
4.194
5.511
None
None
None
Cash flow / Revenue
7.935%
8.552%
8.764%
6.229%
None%
None%
None%
Sector positioning
Debt ratio
35.112024
2022
2023
2024
Q1: 7.44
Med: 26.53
Q3: 64.5
Average-14 pts over 3 years
In 2024, the debt ratio of MACHADO ASSOCIES (35.11) 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
52.83%2024
2022
2023
2024
Q1: 25.07%
Med: 42.94%
Q3: 59.56%
Good+17 pts over 3 years
In 2024, the financial autonomy of MACHADO ASSOCIES (52.8%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 260.81. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
260.811
Liquidity indicators evolution MACHADO ASSOCIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
153.436
289.301
314.632
157.332
208.247
286.975
260.811
Interest coverage
3.694
3.213
4.016
3.063
None
None
None
Sector positioning
Liquidity ratio
260.812024
2022
2023
2024
Q1: 162.4
Med: 230.31
Q3: 341.59
Good+6 pts over 3 years
In 2024, the liquidity ratio of MACHADO ASSOCIES (260.81) 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.
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 (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
0 €
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
0 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
0 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 and payment terms evolution MACHADO ASSOCIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2022
2023
2024
Operating WCR
71 678 €
35 335 €
55 268 €
93 718 €
0 €
0 €
0 €
Inventory turnover (days)
45
7
30
6
0
0
0
Customer payment term (days)
16
26
22
57
0
0
0
Supplier payment term (days)
117
17
36
206
0
0
0
Positioning of MACHADO ASSOCIES in its sector
Comparison with sector Travaux de charpente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 261 011€ to 1 055 190€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
261k€543k€1055k€
543 939 €Range: 261 011€ - 1 055 190€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 (Travaux de charpente)
Compare MACHADO ASSOCIES with other companies in the same sector:
The revenue of MACHADO ASSOCIES in 2020 is 667 k€.
Is MACHADO ASSOCIES profitable?
Yes, MACHADO ASSOCIES generated a net profit of 260 k€ in 2024.
Where is the headquarters of MACHADO ASSOCIES ?
The headquarters of MACHADO ASSOCIES is located in BAUGY (71110), in the department Saone-et-Loire.
Where to find the tax return of MACHADO ASSOCIES ?
The tax return of MACHADO ASSOCIES 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 MACHADO ASSOCIES operate?
MACHADO ASSOCIES operates in the sector Travaux de charpente (NAF code 43.91A). 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