Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2001-06-01 (24 years)Status: ActiveBusiness sector: Réparation et maintenance navaleLocation: LE HAVRE (76600), Seine-Maritime
MAHIEU MAINTENANCE : revenue, balance sheet and financial ratios
MAHIEU MAINTENANCE is a French company
founded 24 years ago,
specialized in the sector Réparation et maintenance navale.
Based in LE HAVRE (76600),
this company of category ETI
shows in 2024 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAHIEU MAINTENANCE (SIREN 439045477)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
2 272 390 €
2 082 274 €
1 879 675 €
1 704 353 €
1 621 248 €
1 604 551 €
1 595 874 €
1 513 261 €
Net income
-118 694 €
-71 493 €
-195 974 €
-8 945 €
-16 978 €
-39 825 €
1 214 €
33 850 €
EBITDA
-118 414 €
-54 132 €
-163 858 €
17 505 €
-26 820 €
608 €
18 801 €
52 259 €
Net margin
-5.2%
-3.4%
-10.4%
-0.5%
-1.0%
-2.5%
0.1%
2.2%
Revenue and income statement
In 2024, MAHIEU MAINTENANCE achieves revenue of 2.3 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.0%. Vs 2023: +9%. After deducting consumption (8 k€), gross margin stands at 2.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -118 k€, representing -5.2% of revenue. Warning negative scissor effect: despite revenue change (+9%), EBITDA varies by -119%, reducing margin by 2.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -119 k€ (-5.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 272 390 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 264 327 €
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
-118 414 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-106 732 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-118 694 €
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
-5.2%
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 2499%. 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
2499.447%
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
1.415%
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
-5.756%
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
-2.246
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.013
0.0
93.954
69.602
2499.447
Financial autonomy
58.762
51.316
52.141
47.908
47.896
21.36
18.055
1.415
Repayment capacity
0.0
0.0
0.0
0.0
0.0
-1.137
-1.373
-2.246
Cash flow / Revenue
3.89%
1.411%
0.036%
-1.545%
1.098%
-8.843%
-3.166%
-5.756%
Sector positioning
Debt ratio
2499.452024
2022
2023
2024
Q1: 2.02
Med: 25.41
Q3: 83.44
Watch+23 pts over 3 years
In 2024, the debt ratio of MAHIEU MAINTENANCE (2499.45) 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
1.42%2024
2022
2023
2024
Q1: 15.79%
Med: 35.51%
Q3: 56.77%
Watch-11 pts over 3 years
In 2024, the financial autonomy of MAHIEU MAINTENANCE (1.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-2.25 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.23 years
Q3: 1.73 years
Excellent
In 2024, the repayment capacity of MAHIEU MAINTENANCE (-2.25) 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 67.84. 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
67.839
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-9.642
Liquidity indicators evolution MAHIEU MAINTENANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
185.416
161.412
170.48
151.951
112.859
107.275
55.831
67.839
Interest coverage
0.0
0.0
58.388
-0.313
0.08
-2.494
-22.312
-9.642
Sector positioning
Liquidity ratio
67.842024
2022
2023
2024
Q1: 131.09
Med: 210.02
Q3: 315.79
Watch
In 2024, the liquidity ratio of MAHIEU MAINTENANCE (67.84) 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
-9.64x2024
2022
2023
2024
Q1: 0.0x
Med: 0.32x
Q3: 4.12x
Watch
In 2024, the interest coverage of MAHIEU MAINTENANCE (-9.6x) 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. Average customer payment term: 41 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Favorable situation: supplier credit is longer than customer credit by 23 days. Overall, WCR represents 4 days of revenue, i.e. 23 k€ to permanently finance. Notable WCR improvement over the period (-93%), freeing up 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
22 747 €
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
41 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
64 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
4 j
WCR and payment terms evolution MAHIEU MAINTENANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
343 964 €
394 580 €
332 944 €
389 002 €
172 174 €
279 470 €
-47 351 €
22 747 €
Inventory turnover (days)
1
1
2
0
1
0
0
0
Customer payment term (days)
33
41
48
54
48
81
28
41
Supplier payment term (days)
65
103
73
108
79
106
86
64
Positioning of MAHIEU MAINTENANCE in its sector
Comparison with sector Réparation et maintenance navale
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 425 961€ to 1 153 779€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
425k€833k€1153k€
833 417 €Range: 425 961€ - 1 153 779€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 25 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 (Réparation et maintenance navale)
Compare MAHIEU MAINTENANCE with other companies in the same sector:
Frequently asked questions about MAHIEU MAINTENANCE
What is the revenue of MAHIEU MAINTENANCE ?
The revenue of MAHIEU MAINTENANCE in 2024 is 2.3 M€.
Is MAHIEU MAINTENANCE profitable?
MAHIEU MAINTENANCE recorded a net loss in 2024.
Where is the headquarters of MAHIEU MAINTENANCE ?
The headquarters of MAHIEU MAINTENANCE is located in LE HAVRE (76600), in the department Seine-Maritime.
Where to find the tax return of MAHIEU MAINTENANCE ?
The tax return of MAHIEU MAINTENANCE 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 MAHIEU MAINTENANCE operate?
MAHIEU MAINTENANCE operates in the sector Réparation et maintenance navale (NAF code 33.15Z). 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