Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-01-08 (11 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: SAINT-ETIENNE (42100), Loire
MAHEKE PARTICIPATIONS : revenue, balance sheet and financial ratios
MAHEKE PARTICIPATIONS is a French company
founded 11 years ago,
specialized in the sector Activités des sociétés holding.
Based in SAINT-ETIENNE (42100),
this company of category PME
shows in 2024 a revenue of 532 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAHEKE PARTICIPATIONS (SIREN 809013428)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
532 406 €
498 998 €
424 588 €
332 784 €
332 784 €
312 000 €
251 500 €
204 000 €
Net income
383 741 €
-31 686 €
2 892 602 €
509 306 €
378 612 €
326 618 €
653 247 €
633 804 €
EBITDA
-310 129 €
-74 667 €
-67 159 €
-34 833 €
-33 011 €
-32 159 €
-33 010 €
-29 855 €
Net margin
72.1%
-6.3%
681.3%
153.0%
113.8%
104.7%
259.7%
310.7%
Revenue and income statement
In 2024, MAHEKE PARTICIPATIONS achieves revenue of 532 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.7%. Vs 2023: +7%. After deducting consumption (0 €), gross margin stands at 532 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -310 k€, representing -58.3% of revenue. Warning negative scissor effect: despite revenue change (+7%), EBITDA varies by -315%, reducing margin by 43.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 384 k€, i.e. 72.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
532 406 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
532 406 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-310 129 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-257 836 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
383 741 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-58.2%
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 11%. 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 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 90.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
10.523%
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
73.919%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
90.842%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
42.349
20.89
13.032
10.621
7.439
2.79
1.542
10.523
Financial autonomy
56.688
66.824
71.337
71.842
73.844
80.664
81.842
73.919
Repayment capacity
4.277
2.495
2.53
2.233
1.288
0.488
-2.014
2.194
Cash flow / Revenue
300.898%
249.734%
129.233%
110.876%
135.652%
140.362%
-15.644%
90.842%
Sector positioning
Debt ratio
10.522024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+21 pts over 3 years
In 2024, the debt ratio of MAHEKE PARTICIPATIONS (10.52) 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
73.92%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good-6 pts over 3 years
In 2024, the financial autonomy of MAHEKE PARTICIPATIONS (73.9%) 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
2.19 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+14 pts over 3 years
In 2024, the repayment capacity of MAHEKE PARTICIPATIONS (2.19) 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 10.62. 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
10.625
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
40.073
45.634
35.465
24.131
13.394
152.804
137.518
10.625
Interest coverage
-192.855
-81.297
-270.071
-79.898
-24.821
-13.059
-9.611
-51.313
Sector positioning
Liquidity ratio
10.622024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Watch
In 2024, the liquidity ratio of MAHEKE PARTICIPATIONS (10.62) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-51.31x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-11 pts over 3 years
In 2024, the interest coverage of MAHEKE PARTICIPATIONS (-51.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 39 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 142 days. Excellent situation: suppliers finance 103 days of the operating cycle (retail model). WCR is negative (-1181 days): operations structurally generate cash.
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
-1 746 606 €
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
39 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
142 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 in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
-1181 j
WCR and payment terms evolution MAHEKE PARTICIPATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 465 946 €
-1 190 938 €
-1 380 559 €
-2 063 926 €
-1 966 098 €
-1 837 706 €
-2 025 034 €
-1 746 606 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
41
10
27
0
0
0
39
Supplier payment term (days)
7
53
19
30
6
26
3
142
Positioning of MAHEKE PARTICIPATIONS in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of MAHEKE PARTICIPATIONS is estimated at
412 178 €
(range 259 935€ - 1 369 972€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
259k€412k€1369k€
412 178 €Range: 259 935€ - 1 369 972€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
532 406 €×0.59x
Estimation313 466 €
195 015€ - 372 651€
Net Income Multiple20%
383 741 €×1.5x
Estimation560 247 €
357 316€ - 2 865 955€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare MAHEKE PARTICIPATIONS with other companies in the same sector:
Frequently asked questions about MAHEKE PARTICIPATIONS
What is the revenue of MAHEKE PARTICIPATIONS ?
The revenue of MAHEKE PARTICIPATIONS in 2024 is 532 k€.
Is MAHEKE PARTICIPATIONS profitable?
Yes, MAHEKE PARTICIPATIONS generated a net profit of 384 k€ in 2024.
Where is the headquarters of MAHEKE PARTICIPATIONS ?
The headquarters of MAHEKE PARTICIPATIONS is located in SAINT-ETIENNE (42100), in the department Loire.
Where to find the tax return of MAHEKE PARTICIPATIONS ?
The tax return of MAHEKE PARTICIPATIONS 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 MAHEKE PARTICIPATIONS operate?
MAHEKE PARTICIPATIONS operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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