Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1985-11-04 (40 years)Status: ActiveBusiness sector: Commerce de détail d'habillement en magasin spécialiséLocation: BORGO (20290), None
MAGIC-STOCK : revenue, balance sheet and financial ratios
MAGIC-STOCK is a French company
founded 40 years ago,
specialized in the sector Commerce de détail d'habillement en magasin spécialisé.
Based in BORGO (20290),
this company of category PME
shows in 2023 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, MAGIC-STOCK records a net loss of 150 k€. This deficit will reduce equity on the balance sheet.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-149 573 €
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 12%. 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 57%. 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
11.644%
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
56.603%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
87.254
205.041
12.188
11.541
36.136
31.263
16.265
9.818
11.644
Financial autonomy
36.706
20.594
52.837
45.671
34.136
47.025
60.238
65.379
56.603
Repayment capacity
-2.862
-1.483
-0.655
-0.777
-0.761
-98.967
1.216
-2.917
None
Cash flow / Revenue
-7.441%
-15.089%
-8.24%
-5.742%
-19.265%
-0.099%
5.151%
-1.386%
None%
Sector positioning
Debt ratio
11.642024
2022
2023
2024
Q1: 0.78
Med: 21.74
Q3: 81.35
Good
In 2024, the debt ratio of MAGIC-STOCK (11.64) 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
56.6%2024
2022
2023
2024
Q1: 7.04%
Med: 33.52%
Q3: 60.34%
Good
In 2024, the financial autonomy of MAGIC-STOCK (56.6%) 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
-2.92 years2023
2022
2023
Q1: 0.0 years
Med: 0.22 years
Q3: 2.76 years
Excellent-32 pts over 2 years
In 2023, the repayment capacity of MAGIC-STOCK (-2.92) 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 251.12. 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
251.117
Liquidity indicators evolution MAGIC-STOCK
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
275.947
228.312
224.877
189.88
176.631
249.246
313.748
329.166
251.117
Interest coverage
-7.131
-3.648
-0.45
-0.027
0.0
-42.743
0.969
-2.806
None
Sector positioning
Liquidity ratio
251.122024
2022
2023
2024
Q1: 112.99
Med: 209.42
Q3: 385.58
Good-10 pts over 3 years
In 2024, the liquidity ratio of MAGIC-STOCK (251.12) 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
-2.81x2023
2022
2023
Q1: 0.0x
Med: 0.01x
Q3: 3.76x
Watch-30 pts over 2 years
In 2023, the interest coverage of MAGIC-STOCK (-2.8x) 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 (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 MAGIC-STOCK
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 163 965 €
1 481 754 €
1 246 155 €
1 315 020 €
1 001 737 €
679 793 €
628 116 €
647 743 €
0 €
Inventory turnover (days)
165
117
169
177
206
109
102
112
0
Customer payment term (days)
6
20
0
0
0
1
0
0
0
Supplier payment term (days)
58
65
114
138
224
70
44
33
0
Positioning of MAGIC-STOCK in its sector
Comparison with sector Commerce de détail d'habillement en magasin spécialisé
Similar companies (Commerce de détail d'habillement en magasin spécialisé)
Compare MAGIC-STOCK with other companies in the same sector:
The headquarters of MAGIC-STOCK is located in BORGO (20290).
Where to find the tax return of MAGIC-STOCK ?
The tax return of MAGIC-STOCK 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 MAGIC-STOCK operate?
MAGIC-STOCK operates in the sector Commerce de détail d'habillement en magasin spécialisé (NAF code 47.71Z). 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