Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1988-03-01 (38 years)Status: ActiveBusiness sector: Sciage et rabotage du bois, hors imprégnationLocation: SAINT-ANGEL (19200), Correze
MALAQUI ET FILS : revenue, balance sheet and financial ratios
MALAQUI ET FILS is a French company
founded 38 years ago,
specialized in the sector Sciage et rabotage du bois, hors imprégnation.
Based in SAINT-ANGEL (19200),
this company of category PME
shows in 2021 a revenue of 4.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MALAQUI ET FILS (SIREN 344189592)
Indicator
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
4 074 742 €
2 581 137 €
N/C
N/C
N/C
N/C
Net income
385 229 €
313 349 €
337 918 €
320 512 €
291 396 €
111 707 €
149 449 €
EBITDA
N/C
595 390 €
367 356 €
N/C
N/C
N/C
N/C
Net margin
N/C
7.7%
13.1%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2023, MALAQUI ET FILS generates positive net income of 385 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 149 k€ -> 385 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
385 229 €
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 21%. 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 61%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
21.115%
Financial autonomy (2023)
?
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
60.762%
Asset age ratio (2023)
?
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
2023
Debt ratio
43.816
50.405
41.91
31.884
18.501
9.546
21.115
Financial autonomy
60.218
59.273
61.385
68.94
70.094
66.738
60.762
Repayment capacity
None
None
None
None
1.335
0.459
None
Cash flow / Revenue
None%
None%
None%
None%
11.374%
11.857%
None%
Sector positioning
Debt ratio
21.112023
2020
2021
2023
Q1: 12.01
Med: 34.46
Q3: 73.6
Good+8 pts over 3 years
In 2023, the debt ratio of MALAQUI ET FILS (21.11) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
60.76%2023
2020
2021
2023
Q1: 35.08%
Med: 52.1%
Q3: 65.6%
Good-12 pts over 3 years
In 2023, the financial autonomy of MALAQUI ET FILS (60.8%) 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
0.46 years2021
2020
2021
Q1: 0.47 years
Med: 1.59 years
Q3: 3.52 years
Excellent-17 pts over 2 years
In 2021, the repayment capacity of MALAQUI ET FILS (0.46) 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 287.47. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
287.469
Liquidity indicators evolution MALAQUI ET FILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
498.515
655.875
517.833
757.185
406.588
306.088
287.469
Interest coverage
None
None
None
None
1.914
0.754
None
Sector positioning
Liquidity ratio
287.472023
2020
2021
2023
Q1: 201.68
Med: 291.67
Q3: 427.65
Average-26 pts over 3 years
In 2023, the liquidity ratio of MALAQUI ET FILS (287.47) 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
0.75x2021
2020
2021
Q1: 0.51x
Med: 2.3x
Q3: 5.39x
Average-15 pts over 2 years
In 2021, the interest coverage of MALAQUI ET FILS (0.8x) 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.
Operating WCR (2023)
?
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 (2023)
?
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 (2023)
?
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 (2023)
?
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 MALAQUI ET FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
Operating WCR
0 €
0 €
0 €
0 €
705 786 €
1 713 836 €
0 €
Inventory turnover (days)
0
0
0
0
62
85
0
Customer payment term (days)
0
0
0
0
68
66
0
Supplier payment term (days)
0
0
0
0
77
70
0
Positioning of MALAQUI ET FILS in its sector
Comparison with sector Sciage et rabotage du bois, hors imprégnation
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (34 transactions).
This range of 403 548€ to 1 473 090€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
403k€829k€1473k€
829 181 €Range: 403 548€ - 1 473 090€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 34 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 (Sciage et rabotage du bois, hors imprégnation)
Compare MALAQUI ET FILS with other companies in the same sector:
Yes, MALAQUI ET FILS generated a net profit of 385 k€ in 2023.
Where is the headquarters of MALAQUI ET FILS ?
The headquarters of MALAQUI ET FILS is located in SAINT-ANGEL (19200), in the department Correze.
Where to find the tax return of MALAQUI ET FILS ?
The tax return of MALAQUI ET FILS 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 MALAQUI ET FILS operate?
MALAQUI ET FILS operates in the sector Sciage et rabotage du bois, hors imprégnation (NAF code 16.10A). 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