Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-06-06 (14 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PEYPIN (13124), Bouches-du-Rhone
MALENA ACTIVITE : revenue, balance sheet and financial ratios
MALENA ACTIVITE is a French company
founded 14 years ago,
specialized in the sector Production d'électricité.
Based in PEYPIN (13124),
this company of category PME
shows in 2023 a revenue of 44 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MALENA ACTIVITE (SIREN 532830684)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
44 256 €
40 549 €
42 279 €
43 010 €
44 585 €
41 220 €
44 405 €
47 989 €
45 250 €
64 077 €
Net income
7 172 €
8 673 €
5 892 €
7 961 €
6 609 €
2 723 €
9 538 €
19 085 €
-19 481 €
22 579 €
EBITDA
32 989 €
30 070 €
31 868 €
32 920 €
34 224 €
30 969 €
40 000 €
22 819 €
23 100 €
53 256 €
Net margin
16.2%
21.4%
13.9%
18.5%
14.8%
6.6%
21.5%
39.8%
-43.1%
35.2%
Revenue and income statement
In 2023, MALENA ACTIVITE achieves revenue of 44 k€. Activity remains stable over the period (CAGR: -4.0%). Vs 2022: +9%. After deducting consumption (0 €), gross margin stands at 44 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 33 k€, representing 74.5% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 7 k€, i.e. 16.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
44 256 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
44 256 €
EBITDA (2023)
?
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
32 989 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
12 330 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 172 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
74.5%
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 166%. 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 36%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 63.0% 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 (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
165.667%
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
36.154%
Cash flow / Revenue (2023)
?
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
63.006%
Repayment capacity (2023)
?
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
4.129
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
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
2539.111
27834.199
1390.403
887.943
752.564
571.382
446.403
353.45
260.909
165.667
Financial autonomy
3.722
0.352
6.376
9.813
11.385
14.523
17.719
21.239
26.235
36.154
Repayment capacity
13.168
74.971
24.726
9.008
11.12
8.631
7.697
7.398
6.223
4.129
Cash flow / Revenue
64.184%
15.162%
24.529%
67.641%
54.5%
59.103%
64.411%
60.631%
64.45%
63.006%
Sector positioning
Debt ratio
165.672023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Average
In 2023, the debt ratio of MALENA ACTIVITE (165.67) 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
36.15%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Good+11 pts over 3 years
In 2023, the financial autonomy of MALENA ACTIVITE (36.1%) 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
4.13 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average-8 pts over 3 years
In 2023, the repayment capacity of MALENA ACTIVITE (4.13) 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 594.31. 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 11.6x. Operating income very largely covers interest expenses: high safety margin.
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
594.313
Interest coverage (2023)
?
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
11.564
Liquidity indicators evolution MALENA ACTIVITE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
901.407
807.085
289.574
518.915
585.222
782.288
786.323
752.933
541.83
594.313
Interest coverage
16.04
70.299
48.438
20.875
25.913
19.597
11.58
16.678
14.659
11.564
Sector positioning
Liquidity ratio
594.312023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Good-8 pts over 3 years
In 2023, the liquidity ratio of MALENA ACTIVITE (594.31) 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
11.56x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Good-8 pts over 3 years
In 2023, the interest coverage of MALENA ACTIVITE (11.6x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 101 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 152 days. Excellent situation: suppliers finance 51 days of the operating cycle (retail model). Overall, WCR represents 154 days of revenue, i.e. 19 k€ to permanently finance. Notable WCR improvement over the period (-38%), freeing up cash.
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
18 872 €
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
101 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
152 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 in days of revenue (2023)
?
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
154 j
WCR and payment terms evolution MALENA ACTIVITE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
30 591 €
24 289 €
23 021 €
20 921 €
19 098 €
18 051 €
22 498 €
16 591 €
17 823 €
18 872 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
108
145
127
116
122
120
146
105
89
101
Supplier payment term (days)
134
67
199
636
252
164
200
215
274
152
Positioning of MALENA ACTIVITE in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of MALENA ACTIVITE is estimated at
53 227 €
(range 7 236€ - 211 604€).
With an EBITDA of 32 989€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(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 value2023
85 tx
7k€53k€211k€
53 227 €Range: 7 236€ - 211 604€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
32 989 €×2.4x
Estimation79 823 €
8 759€ - 299 509€
Revenue Multiple30%
44 256 €×0.69x
Estimation30 618 €
6 028€ - 155 376€
Net Income Multiple20%
7 172 €×2.9x
Estimation20 653 €
5 244€ - 76 187€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare MALENA ACTIVITE with other companies in the same sector:
Yes, MALENA ACTIVITE generated a net profit of 7 k€ in 2023.
Where is the headquarters of MALENA ACTIVITE ?
The headquarters of MALENA ACTIVITE is located in PEYPIN (13124), in the department Bouches-du-Rhone.
Where to find the tax return of MALENA ACTIVITE ?
The tax return of MALENA ACTIVITE 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 MALENA ACTIVITE operate?
MALENA ACTIVITE operates in the sector Production d'électricité (NAF code 35.11Z). 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