Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2002-08-02 (23 years)Status: ActiveBusiness sector: Réparation de machines et équipements mécaniquesLocation: TALUYERS (69440), Rhone
MANUSTRA : revenue, balance sheet and financial ratios
MANUSTRA is a French company
founded 23 years ago,
specialized in the sector Réparation de machines et équipements mécaniques.
Based in TALUYERS (69440),
this company of category ETI
shows in 2022 a revenue of 4.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, MANUSTRA generates positive net income of 106 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 148 k€ -> 106 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
105 533 €
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 30%. The balance between equity and debt is satisfactory.
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
21.49%
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
29.776%
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
28.099
20.844
87.65
28.765
39.999
39.515
28.248
21.49
Financial autonomy
24.48
30.225
17.795
26.863
21.597
19.671
29.561
29.776
Repayment capacity
1.104
0.725
13.539
-1.615
-3.867
14.295
None
None
Cash flow / Revenue
2.38%
2.902%
0.503%
-1.831%
-0.991%
0.243%
None%
None%
Sector positioning
Debt ratio
21.492024
2022
2023
2024
Q1: 2.87
Med: 17.34
Q3: 52.01
Average-6 pts over 3 years
In 2024, the debt ratio of MANUSTRA (21.49) 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
29.78%2024
2022
2023
2024
Q1: 23.1%
Med: 44.97%
Q3: 62.71%
Average+8 pts over 3 years
In 2024, the financial autonomy of MANUSTRA (29.8%) 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
14.29 years2022
2022
Q1: 0.0 years
Med: 0.46 years
Q3: 2.04 years
Watch
In 2022, the repayment capacity of MANUSTRA (14.29) 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 132.75. 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
132.748
Liquidity indicators evolution MANUSTRA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
162.619
153.257
148.318
140.408
127.983
127.386
145.111
132.748
Interest coverage
0.27
0.712
1.967
1.576
-11.053
74.715
None
None
Sector positioning
Liquidity ratio
132.752024
2022
2023
2024
Q1: 167.32
Med: 242.93
Q3: 357.25
Watch
In 2024, the liquidity ratio of MANUSTRA (132.75) 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
74.72x2022
2022
Q1: 0.0x
Med: 0.43x
Q3: 2.76x
Excellent
In 2022, the interest coverage of MANUSTRA (74.7x) 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 MANUSTRA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
665 014 €
719 709 €
872 923 €
544 989 €
888 743 €
1 163 754 €
0 €
0 €
Inventory turnover (days)
23
23
31
28
35
20
0
0
Customer payment term (days)
62
57
74
43
63
80
0
0
Supplier payment term (days)
72
66
102
83
99
126
0
0
Positioning of MANUSTRA in its sector
Comparison with sector Réparation de machines et équipements mécaniques
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of MANUSTRA is estimated at
136 196 €
(range 89 767€ - 487 773€).
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.
Estimated enterprise value2024
104 transactions
89k€136k€487k€
136 196 €Range: 89 767€ - 487 773€
NAF 5 all-time
Valuation method used
Net Income Multiple
105 533 €
×
1.3x
=136 197 €
Range: 89 767€ - 487 773€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 104 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 de machines et équipements mécaniques)
Compare MANUSTRA with other companies in the same sector:
Yes, MANUSTRA generated a net profit of 106 k€ in 2024.
Where is the headquarters of MANUSTRA ?
The headquarters of MANUSTRA is located in TALUYERS (69440), in the department Rhone.
Where to find the tax return of MANUSTRA ?
The tax return of MANUSTRA 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 MANUSTRA operate?
MANUSTRA operates in the sector Réparation de machines et équipements mécaniques (NAF code 33.12Z). 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