Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1988-08-08 (37 years)Status: ActiveBusiness sector: Fabrication de plats préparésLocation: LA FARLEDE (83210), Var
MADERN PLATS CUISINES : revenue, balance sheet and financial ratios
MADERN PLATS CUISINES is a French company
founded 37 years ago,
specialized in the sector Fabrication de plats préparés.
Based in LA FARLEDE (83210),
this company of category ETI
shows in 2022 a revenue of 3.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MADERN PLATS CUISINES (SIREN 347742686)
Indicator
2024
2023
2022
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
3 692 892 €
5 466 141 €
5 404 125 €
N/C
N/C
3 283 869 €
3 012 309 €
Net income
194 343 €
87 621 €
-38 536 €
-259 847 €
238 411 €
242 830 €
66 582 €
-2 641 €
-161 358 €
EBITDA
N/C
N/C
32 570 €
-227 064 €
313 664 €
N/C
N/C
47 350 €
-103 687 €
Net margin
N/C
N/C
-1.0%
-4.8%
4.4%
N/C
N/C
-0.1%
-5.4%
Revenue and income statement
In 2024, MADERN PLATS CUISINES generates positive net income of 194 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
194 343 €
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 206%. 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 25%. The balance between equity and debt is satisfactory.
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
206.461%
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
25.031%
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 MADERN PLATS CUISINES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2022
2023
2024
Debt ratio
128.45
110.186
181.802
115.001
96.736
204.222
318.436
276.839
206.461
Financial autonomy
24.026
24.794
21.976
29.896
28.037
21.705
18.014
20.406
25.031
Repayment capacity
-3.088
21.729
None
None
3.97
-6.084
178.428
None
None
Cash flow / Revenue
-4.394%
0.505%
None%
None%
4.899%
-4.615%
0.356%
None%
None%
Sector positioning
Debt ratio
206.462024
2022
2023
2024
Q1: 0.14
Med: 23.99
Q3: 83.47
Watch
In 2024, the debt ratio of MADERN PLATS CUISINES (206.46) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
25.03%2024
2022
2023
2024
Q1: 5.57%
Med: 32.53%
Q3: 54.96%
Average+8 pts over 3 years
In 2024, the financial autonomy of MADERN PLATS CUISINES (25.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
178.43 years2022
2022
Q1: -0.13 years
Med: 0.12 years
Q3: 2.87 years
Watch
In 2022, the repayment capacity of MADERN PLATS CUISINES (178.43) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 379.80. 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
379.798
Liquidity indicators evolution MADERN PLATS CUISINES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2022
2023
2024
Liquidity ratio
159.753
158.741
242.189
250.458
197.584
234.202
355.816
380.894
379.798
Interest coverage
-18.858
50.868
None
None
2.381
-4.85
29.395
None
None
Sector positioning
Liquidity ratio
379.82024
2022
2023
2024
Q1: 113.33
Med: 167.62
Q3: 292.46
Excellent
In 2024, the liquidity ratio of MADERN PLATS CUISINES (379.80) 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
29.39x2022
2022
Q1: -0.06x
Med: 0.37x
Q3: 4.6x
Excellent
In 2022, the interest coverage of MADERN PLATS CUISINES (29.4x) 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.
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 MADERN PLATS CUISINES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2022
2023
2024
Operating WCR
1 281 496 €
1 228 167 €
0 €
0 €
2 256 817 €
2 521 148 €
3 142 245 €
0 €
0 €
Inventory turnover (days)
121
110
0
0
79
98
207
0
0
Customer payment term (days)
47
46
0
0
64
54
86
0
0
Supplier payment term (days)
48
56
0
0
54
52
70
0
0
Positioning of MADERN PLATS CUISINES in its sector
Comparison with sector Fabrication de plats préparés
Valuation estimate
Based on 92 transactions of similar company sales
(all years),
the value of MADERN PLATS CUISINES is estimated at
540 925 €
(range 81 384€ - 1 540 035€).
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 value2024
92 tx
81k€540k€1540k€
540 925 €Range: 81 384€ - 1 540 035€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Net Income Multiple
194 343 €
×
2.8x
=540 925 €
Range: 81 384€ - 1 540 035€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 92 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 (Fabrication de plats préparés)
Compare MADERN PLATS CUISINES with other companies in the same sector:
Frequently asked questions about MADERN PLATS CUISINES
What is the revenue of MADERN PLATS CUISINES ?
The revenue of MADERN PLATS CUISINES in 2022 is 3.7 M€.
Is MADERN PLATS CUISINES profitable?
Yes, MADERN PLATS CUISINES generated a net profit of 194 k€ in 2024.
Where is the headquarters of MADERN PLATS CUISINES ?
The headquarters of MADERN PLATS CUISINES is located in LA FARLEDE (83210), in the department Var.
Where to find the tax return of MADERN PLATS CUISINES ?
The tax return of MADERN PLATS CUISINES 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 MADERN PLATS CUISINES operate?
MADERN PLATS CUISINES operates in the sector Fabrication de plats préparés (NAF code 10.85Z). 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