Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-04-10 (20 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: COURBEVOIE (92400), Hauts-de-Seine
MAPAD HOLDING EXECUTIVE : revenue, balance sheet and financial ratios
MAPAD HOLDING EXECUTIVE is a French company
founded 20 years ago,
specialized in the sector Activités des sociétés holding.
Based in COURBEVOIE (92400),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAPAD HOLDING EXECUTIVE (SIREN 489719625)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
1 874 060 €
1 676 183 €
2 011 480 €
1 603 448 €
1 289 741 €
932 817 €
1 198 746 €
1 268 121 €
N/C
1 152 101 €
N/C
Net income
-5 326 814 €
32 519 869 €
3 325 321 €
4 888 718 €
10 865 920 €
11 395 €
15 427 362 €
2 188 554 €
51 477 €
10 964 897 €
-666 137 €
EBITDA
-1 285 925 €
-921 822 €
-1 585 071 €
-1 134 669 €
-1 202 907 €
-572 504 €
-656 472 €
-152 561 €
N/C
260 916 €
N/C
Net margin
-284.2%
1940.1%
165.3%
304.9%
842.5%
1.2%
1287.0%
172.6%
N/C
951.7%
N/C
Revenue and income statement
In 2024, MAPAD HOLDING EXECUTIVE achieves revenue of 1.9 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.6%. Vs 2023, growth of +12% (1.7 M€ -> 1.9 M€). After deducting consumption (0 €), gross margin stands at 1.9 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 -1.3 M€, representing -68.6% of revenue. Warning negative scissor effect: despite revenue change (+12%), EBITDA varies by -39%, reducing margin by 13.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -5.3 M€ (-284.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 874 060 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 874 060 €
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
-1 285 925 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 840 722 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 326 814 €
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
-68.6%
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 134%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 21.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 158.4% 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 (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
133.513%
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
41.271%
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
158.369%
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
21.341
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
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
88.824
36.757
57.689
41.911
19.907
31.538
134.811
198.147
333.931
100.763
133.513
Financial autonomy
28.431
64.378
60.943
66.878
80.339
72.878
40.538
25.454
19.464
48.448
41.271
Repayment capacity
None
0.52
None
5.379
-3.444
-652.487
-27.358
6.133
33.239
1.676
21.341
Cash flow / Revenue
None%
1264.377%
None%
131.478%
-186.122%
-2.0%
-90.593%
335.259%
100.073%
1888.587%
158.369%
Sector positioning
Debt ratio
133.512024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of MAPAD HOLDING EXECUTIVE (133.51) 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
41.27%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average+14 pts over 3 years
In 2024, the financial autonomy of MAPAD HOLDING EXECUTIVE (41.3%) 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
21.34 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of MAPAD HOLDING EXECUTIVE (21.34) 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 4603.22. 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
4603.223
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
205.131
762.593
1227.982
1340.351
2665.512
2351.574
2034.254
418.685
472.632
6932.33
4603.223
Interest coverage
None
130.614
None
-234.359
-352.081
-523.643
-397.984
-415.933
-606.678
-1179.678
-1858.664
Sector positioning
Liquidity ratio
4603.222024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excellent+27 pts over 3 years
In 2024, the liquidity ratio of MAPAD HOLDING EXECUTIVE (4603.22) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-1858.66x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of MAPAD HOLDING EXECUTIVE (-1858.7x) 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. Average customer payment term: 703 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 88 days. The gap of 615 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 5325 days of revenue, i.e. 27.7 M€ to permanently finance.
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
27 722 895 €
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
703 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
88 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
5325 j
WCR and payment terms evolution MAPAD HOLDING EXECUTIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
26 488 795 €
0 €
31 441 741 €
26 820 096 €
32 564 315 €
15 661 854 €
2 652 921 €
-1 104 986 €
18 329 899 €
27 722 895 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
376
0
1124
449
587
168
283
242
228
703
Supplier payment term (days)
0
58
0
38
56
100
115
57
38
54
88
Positioning of MAPAD HOLDING EXECUTIVE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of MAPAD HOLDING EXECUTIVE is estimated at
1 103 393 €
(range 686 450€ - 1 311 726€).
The price/revenue ratio is 0.59x
(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 value2024
54 tx
686k€1103k€1311k€
1 103 393 €Range: 686 450€ - 1 311 726€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 874 060 €
×
0.59x
=1 103 393 €
Range: 686 450€ - 1 311 727€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare MAPAD HOLDING EXECUTIVE with other companies in the same sector:
Frequently asked questions about MAPAD HOLDING EXECUTIVE
What is the revenue of MAPAD HOLDING EXECUTIVE ?
The revenue of MAPAD HOLDING EXECUTIVE in 2024 is 1.9 M€.
Is MAPAD HOLDING EXECUTIVE profitable?
MAPAD HOLDING EXECUTIVE recorded a net loss in 2024.
Where is the headquarters of MAPAD HOLDING EXECUTIVE ?
The headquarters of MAPAD HOLDING EXECUTIVE is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of MAPAD HOLDING EXECUTIVE ?
The tax return of MAPAD HOLDING EXECUTIVE 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 MAPAD HOLDING EXECUTIVE operate?
MAPAD HOLDING EXECUTIVE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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