Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-06-26 (13 years)Status: ActiveBusiness sector: Activité des économistes de la constructionLocation: BAILLY-ROMAINVILLIERS (77700), Seine-et-Marne
MAILYS CONCEPT : revenue, balance sheet and financial ratios
MAILYS CONCEPT is a French company
founded 13 years ago,
specialized in the sector Activité des économistes de la construction.
Based in BAILLY-ROMAINVILLIERS (77700),
this company of category PME
shows in 2022 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAILYS CONCEPT (SIREN 752516872)
Indicator
2024
2023
2022
2019
2018
2017
2016
2015
Revenue
N/C
N/C
1 571 566 €
1 592 044 €
1 281 354 €
830 355 €
453 389 €
326 593 €
Net income
34 559 €
69 268 €
82 845 €
234 621 €
110 154 €
91 293 €
33 365 €
57 958 €
EBITDA
N/C
N/C
184 788 €
399 395 €
216 701 €
145 183 €
67 577 €
102 282 €
Net margin
N/C
N/C
5.3%
14.7%
8.6%
11.0%
7.4%
17.7%
Revenue and income statement
In 2024, MAILYS CONCEPT generates positive net income of 35 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 58 k€ -> 35 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
34 559 €
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 25%. 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
25.248%
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
56.571%
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
2015
2016
2017
2018
2019
2022
2023
2024
Debt ratio
0.0
29.078
25.627
36.933
22.86
72.558
56.365
25.248
Financial autonomy
50.632
53.739
44.343
40.14
50.392
37.975
42.878
56.571
Repayment capacity
0.0
1.03
0.687
0.997
0.464
3.294
None
None
Cash flow / Revenue
23.859%
10.908%
11.967%
10.893%
17.099%
7.21%
None%
None%
Sector positioning
Debt ratio
25.252024
2022
2023
2024
Q1: 0.04
Med: 10.46
Q3: 48.62
Average-15 pts over 3 years
In 2024, the debt ratio of MAILYS CONCEPT (25.25) 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
56.57%2024
2022
2023
2024
Q1: 9.79%
Med: 34.14%
Q3: 63.12%
Good+15 pts over 3 years
In 2024, the financial autonomy of MAILYS CONCEPT (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
3.29 years2022
2022
Q1: 0.0 years
Med: 0.02 years
Q3: 0.96 years
Watch
In 2022, the repayment capacity of MAILYS CONCEPT (3.29) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 268.03. 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
268.032
Liquidity indicators evolution MAILYS CONCEPT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2022
2023
2024
Liquidity ratio
536.344
545.438
211.841
194.545
232.841
227.135
239.513
268.032
Interest coverage
1.02
0.105
1.459
1.701
1.085
5.443
None
None
Sector positioning
Liquidity ratio
268.032024
2022
2023
2024
Q1: 147.84
Med: 245.59
Q3: 452.78
Good
In 2024, the liquidity ratio of MAILYS CONCEPT (268.03) 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
5.44x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.92x
Excellent
In 2022, the interest coverage of MAILYS CONCEPT (5.4x) 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 MAILYS CONCEPT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2022
2023
2024
Operating WCR
70 645 €
88 760 €
-58 988 €
25 358 €
-46 997 €
134 903 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
60
59
43
60
54
78
0
0
Supplier payment term (days)
80
53
81
89
44
59
0
0
Positioning of MAILYS CONCEPT in its sector
Comparison with sector Activité des économistes de la construction
Valuation estimate
Based on 98 transactions of similar company sales
(all years),
the value of MAILYS CONCEPT is estimated at
167 733 €
(range 33 771€ - 282 151€).
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
98 tx
33k€167k€282k€
167 733 €Range: 33 771€ - 282 151€
NAF 5 all-time
Valuation method used
Net Income Multiple
34 559 €
×
4.9x
=167 734 €
Range: 33 772€ - 282 152€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 98 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 (Activité des économistes de la construction)
Compare MAILYS CONCEPT with other companies in the same sector:
Yes, MAILYS CONCEPT generated a net profit of 35 k€ in 2024.
Where is the headquarters of MAILYS CONCEPT ?
The headquarters of MAILYS CONCEPT is located in BAILLY-ROMAINVILLIERS (77700), in the department Seine-et-Marne.
Where to find the tax return of MAILYS CONCEPT ?
The tax return of MAILYS CONCEPT 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 MAILYS CONCEPT operate?
MAILYS CONCEPT operates in the sector Activité des économistes de la construction (NAF code 74.90A). 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