Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1956-01-01 (70 years)Status: ActiveBusiness sector: Affrètement et organisation des transports Location: LE HAVRE (76600), Seine-Maritime
MAISON JAMEIN S A : revenue, balance sheet and financial ratios
MAISON JAMEIN S A is a French company
founded 70 years ago,
specialized in the sector Affrètement et organisation des transports .
Based in LE HAVRE (76600),
this company of category ETI
shows in 2024 a revenue of 9.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAISON JAMEIN S A (SIREN 356501130)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
9 675 075 €
10 721 284 €
15 448 004 €
14 834 122 €
10 209 435 €
10 743 196 €
11 707 685 €
11 563 747 €
10 616 971 €
Net income
247 597 €
198 407 €
1 216 464 €
416 654 €
-170 571 €
19 109 €
155 201 €
316 363 €
630 277 €
EBITDA
173 958 €
185 876 €
350 929 €
566 310 €
-154 419 €
-85 904 €
-102 665 €
113 551 €
-114 336 €
Net margin
2.6%
1.9%
7.9%
2.8%
-1.7%
0.2%
1.3%
2.7%
5.9%
Revenue and income statement
In 2024, MAISON JAMEIN S A achieves revenue of 9.7 M€. Activity remains stable over the period (CAGR: -1.2%). Slight decline of -10% vs 2023. After deducting consumption (500 €), gross margin stands at 9.7 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 174 k€, representing 1.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 248 k€, i.e. 2.6% 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
9 675 075 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 674 575 €
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
173 958 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
154 433 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
247 597 €
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
1.8%
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 108%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 2.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
107.985%
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
28.054%
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
2.805%
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
6.682
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
2023
2024
Debt ratio
14.221
27.864
20.621
26.671
44.241
35.674
94.543
107.909
107.985
Financial autonomy
50.904
51.776
54.869
49.306
41.446
43.135
29.759
24.065
28.054
Repayment capacity
-0.991
3.14
0.143
5.065
-4.953
2.611
2.253
8.784
6.682
Cash flow / Revenue
-4.758%
2.483%
1.121%
0.423%
-1.947%
2.639%
7.956%
2.05%
2.805%
Sector positioning
Debt ratio
107.982024
2022
2023
2024
Q1: 0.01
Med: 7.18
Q3: 44.29
Watch
In 2024, the debt ratio of MAISON JAMEIN S A (107.98) 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
28.05%2024
2022
2023
2024
Q1: 15.25%
Med: 32.76%
Q3: 53.69%
Average-6 pts over 3 years
In 2024, the financial autonomy of MAISON JAMEIN S A (28.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
6.68 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.37 years
Watch
In 2024, the repayment capacity of MAISON JAMEIN S A (6.68) 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 138.44. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 79.5x. Operating income very largely covers interest expenses: high safety margin.
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
138.439
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
79.539
Liquidity indicators evolution MAISON JAMEIN S A
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
213.409
264.756
192.712
116.638
137.183
145.869
175.272
130.864
138.439
Interest coverage
-8.472
8.304
-28.578
-66.17
-16.968
2.969
10.333
49.046
79.539
Sector positioning
Liquidity ratio
138.442024
2022
2023
2024
Q1: 118.72
Med: 156.03
Q3: 230.66
Average-19 pts over 3 years
In 2024, the liquidity ratio of MAISON JAMEIN S A (138.44) 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
79.54x2024
2022
2023
2024
Q1: 0.0x
Med: 0.36x
Q3: 5.48x
Excellent
In 2024, the interest coverage of MAISON JAMEIN S A (79.5x) 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. Average customer payment term: 64 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. The company must finance 5 days of gap between collections and payments. Overall, WCR represents 106 days of revenue, i.e. 2.9 M€ to permanently finance. Notable WCR improvement over the period (-22%), 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
2 861 694 €
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
64 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
59 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
106 j
WCR and payment terms evolution MAISON JAMEIN S A
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 683 770 €
4 116 694 €
4 479 594 €
3 085 768 €
2 876 406 €
3 680 049 €
4 384 452 €
3 495 782 €
2 861 694 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
111
74
28
35
72
74
71
77
64
Supplier payment term (days)
81
53
45
61
70
59
53
78
59
Positioning of MAISON JAMEIN S A in its sector
Comparison with sector Affrètement et organisation des transports
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 117 479€ to 283 175€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
117k€144k€283k€
144 718 €Range: 117 479€ - 283 175€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 23 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 (Affrètement et organisation des transports )
Compare MAISON JAMEIN S A with other companies in the same sector:
Frequently asked questions about MAISON JAMEIN S A
What is the revenue of MAISON JAMEIN S A ?
The revenue of MAISON JAMEIN S A in 2024 is 9.7 M€.
Is MAISON JAMEIN S A profitable?
Yes, MAISON JAMEIN S A generated a net profit of 248 k€ in 2024.
Where is the headquarters of MAISON JAMEIN S A ?
The headquarters of MAISON JAMEIN S A is located in LE HAVRE (76600), in the department Seine-Maritime.
Where to find the tax return of MAISON JAMEIN S A ?
The tax return of MAISON JAMEIN S A 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 MAISON JAMEIN S A operate?
MAISON JAMEIN S A operates in the sector Affrètement et organisation des transports (NAF code 52.29B). 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