MAHE STEPHANE : revenue, balance sheet and financial ratios
MAHE STEPHANE is a French company
founded 25 years ago,
specialized in the sector Services d'aménagement paysager .
Based in PLERIN (22190),
this company of category PME
shows in 2022 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAHE STEPHANE (SIREN 434008009)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
2 121 448 €
1 758 415 €
1 453 475 €
1 352 419 €
1 225 855 €
1 600 724 €
1 280 239 €
Net income
60 092 €
76 688 €
100 663 €
69 585 €
336 €
56 755 €
80 526 €
29 609 €
EBITDA
N/C
130 363 €
181 021 €
87 667 €
3 368 €
89 058 €
131 806 €
62 966 €
Net margin
N/C
3.6%
5.7%
4.8%
0.0%
4.6%
5.0%
2.3%
Revenue and income statement
In 2024, MAHE STEPHANE generates positive net income of 60 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 30 k€ -> 60 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
60 092 €
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 55%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 40%. 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
54.648%
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
39.592%
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
2024
Debt ratio
47.259
20.773
13.887
23.508
12.29
16.869
28.733
54.648
Financial autonomy
32.803
45.468
53.774
44.131
44.988
42.053
38.591
39.592
Repayment capacity
5.233
0.528
1.03
-139.208
0.927
1.029
1.679
None
Cash flow / Revenue
2.794%
3.752%
5.848%
-0.059%
4.517%
5.035%
4.188%
None%
Sector positioning
Debt ratio
54.652024
2021
2022
2024
Q1: 5.58
Med: 27.89
Q3: 74.75
Average+30 pts over 3 years
In 2024, the debt ratio of MAHE STEPHANE (54.65) 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
39.59%2024
2021
2022
2024
Q1: 16.64%
Med: 35.66%
Q3: 54.44%
Good-6 pts over 3 years
In 2024, the financial autonomy of MAHE STEPHANE (39.6%) 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
1.68 years2022
2021
2022
Q1: 0.0 years
Med: 0.62 years
Q3: 1.92 years
Average+11 pts over 2 years
In 2022, the repayment capacity of MAHE STEPHANE (1.68) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 163.95. 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
163.953
Liquidity indicators evolution MAHE STEPHANE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
150.444
145.854
189.616
162.693
151.814
146.486
149.286
163.953
Interest coverage
8.376
3.722
5.01
95.398
3.591
1.677
3.322
None
Sector positioning
Liquidity ratio
163.952024
2021
2022
2024
Q1: 132.1
Med: 188.62
Q3: 299.59
Average+10 pts over 3 years
In 2024, the liquidity ratio of MAHE STEPHANE (163.95) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
3.32x2022
2021
2022
Q1: 0.0x
Med: 0.54x
Q3: 2.21x
Excellent
In 2022, the interest coverage of MAHE STEPHANE (3.3x) 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 MAHE STEPHANE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
650 105 €
522 044 €
453 799 €
489 819 €
441 246 €
571 854 €
626 888 €
0 €
Inventory turnover (days)
54
25
37
7
7
36
28
0
Customer payment term (days)
125
91
100
103
116
95
78
0
Supplier payment term (days)
136
78
51
75
66
74
70
0
Positioning of MAHE STEPHANE in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of MAHE STEPHANE is estimated at
193 878 €
(range 57 639€ - 432 067€).
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 value2024
125 transactions
57k€193k€432k€
193 878 €Range: 57 639€ - 432 067€
NAF 5 all-time
Valuation method used
Net Income Multiple
60 092 €
×
3.2x
=193 879 €
Range: 57 639€ - 432 068€
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 125 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 d'aménagement paysager )
Compare MAHE STEPHANE with other companies in the same sector:
Yes, MAHE STEPHANE generated a net profit of 60 k€ in 2024.
Where is the headquarters of MAHE STEPHANE ?
The headquarters of MAHE STEPHANE is located in PLERIN (22190), in the department Cotes-d'Armor.
Where to find the tax return of MAHE STEPHANE ?
The tax return of MAHE STEPHANE 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 MAHE STEPHANE operate?
MAHE STEPHANE operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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