Employees: NN (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2019-02-14 (7 years)Status: ActiveBusiness sector: Services administratifs combinés de bureauLocation: POULE-LES-ECHARMEAUX (69870), Rhone
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
MAGNOLIA GROUPE : revenue, balance sheet and financial ratios
MAGNOLIA GROUPE is a French company
founded 7 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in POULE-LES-ECHARMEAUX (69870),
this company of category PME
shows in 2019 a revenue of 195 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAGNOLIA GROUPE (SIREN 848377792)
Indicator
2021
2020
2019
Revenue
N/C
N/C
195 126 €
Net income
5 211 €
7 859 €
3 678 €
EBITDA
N/C
N/C
6 610 €
Net margin
N/C
N/C
1.9%
Revenue and income statement
Im Jahr 2021 erzielt MAGNOLIA GROUPE ein positives Nettoergebnis von 5 k€. Entwicklung 2019-2021: 4 k€ -> 5 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 211 €
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 1449%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 3%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1448.818%
Financial autonomy (2021)
?
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
3.39%
Asset age ratio (2021)
?
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
2019
2020
2021
Debt ratio
1038.455
408.976
1448.818
Financial autonomy
3.218
4.213
3.39
Repayment capacity
23.977
None
None
Cash flow / Revenue
1.359%
None%
None%
Sector positioning
Verschuldungsgrad
1448.822021
2019
2020
2021
Q1: 0.05
Med: 17.55
Q3: 121.6
Average
Im Jahr 2021 liegt über dem Median der Branche das verschuldungsgrad von MAGNOLIA GROUPE (1448.82). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
3.39%2021
2019
2020
2021
Q1: 9.02%
Med: 43.02%
Q3: 79.81%
Average
Im Jahr 2021 liegt unter dem Median der Branche das finanzielle autonomie von MAGNOLIA GROUPE (3.4%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
23.98 ans2019
2019
Q1: 0.0 ans
Med: 0.01 ans
Q3: 3.21 ans
Average
Im Jahr 2019 liegt über dem Median der Branche das rückzahlungsfähigkeit von MAGNOLIA GROUPE (24.0 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 136.06. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2021)
?
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
136.056
Liquidity indicators evolution MAGNOLIA GROUPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
Liquidity ratio
101.173
89.714
136.056
Interest coverage
12.315
None
None
Sector positioning
Liquiditätsquote
136.062021
2019
2020
2021
Q1: 102.72
Med: 266.85
Q3: 959.86
Average+6 pts over 3 years
Im Jahr 2021 liegt unter dem Median der Branche das liquiditätsquote von MAGNOLIA GROUPE (136.06). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
12.31x2019
2019
Q1: -8.81x
Med: 0.0x
Q3: 0.61x
Ausgezeichnet
Im Jahr 2019 liegt in den oberen 25% der Branche das zinsdeckung von MAGNOLIA GROUPE (12.3x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke.
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 MAGNOLIA GROUPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
Operating WCR
89 955 €
0 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
150
0
0
Supplier payment term (days)
224
0
0
Positioning of MAGNOLIA GROUPE in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of MAGNOLIA GROUPE is estimated at
18 364 €
(range 6 440€ - 49 669€).
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 value2021
173 transactions
6k€18k€49k€
18 364 €Range: 6 440€ - 49 669€
NAF 5 all-time
Valuation method used
Net Income Multiple
5 211 €
×
3.5x
=18 365 €
Range: 6 441€ - 49 670€
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 173 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 (Services administratifs combinés de bureau)
Compare MAGNOLIA GROUPE with other companies in the same sector:
Yes, MAGNOLIA GROUPE generated a net profit of 5 k€ in 2021.
Where is the headquarters of MAGNOLIA GROUPE ?
The headquarters of MAGNOLIA GROUPE is located in POULE-LES-ECHARMEAUX (69870), in the department Rhone.
Where to find the tax return of MAGNOLIA GROUPE ?
The tax return of MAGNOLIA GROUPE 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 MAGNOLIA GROUPE operate?
MAGNOLIA GROUPE operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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