Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2017-11-03 (8 years)Status: ActiveBusiness sector: Autres enseignementsLocation: LYON (69009), Rhone
MARIETTON DEVELOPPEMENT CONSEILS : revenue, balance sheet and financial ratios
MARIETTON DEVELOPPEMENT CONSEILS is a French company
founded 8 years ago,
specialized in the sector Autres enseignements.
Based in LYON (69009),
this company of category ETI
shows in 2024 a revenue of 209 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARIETTON DEVELOPPEMENT CONSEILS (SIREN 833881857)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
209 100 €
334 990 €
2 199 056 €
41 570 €
1 280 300 €
30 750 €
39 050 €
Net income
153 227 €
27 368 €
778 681 €
12 148 €
446 226 €
3 347 €
16 458 €
EBITDA
193 370 €
26 391 €
1 038 240 €
15 233 €
619 760 €
4 260 €
22 859 €
Net margin
73.3%
8.2%
35.4%
29.2%
34.9%
10.9%
42.1%
Revenue and income statement
In 2024, MARIETTON DEVELOPPEMENT CONSEILS achieves revenue of 209 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +32.3%. Significant drop of -38% vs 2023. After deducting consumption (0 €), gross margin stands at 209 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 193 k€, representing 92.5% of revenue. Positive scissor effect: EBITDA margin improves by +84.6 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 153 k€, i.e. 73.3% 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
209 100 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
209 100 €
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
193 370 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
193 376 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
153 227 €
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
92.5%
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 0%. 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 95%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 73.3% 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
0.0%
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
95.131%
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
73.279%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1.361
0.0
0.001
0.0
0.0
0.0
0.0
Financial autonomy
37.736
93.638
41.082
40.352
79.916
93.136
95.131
Repayment capacity
0.022
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
42.146%
10.885%
34.853%
29.223%
35.41%
8.17%
73.279%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 0.56
Q3: 38.78
Excellent
In 2024, the debt ratio of MARIETTON DEVELOPPEMENT C... (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
95.13%2024
2022
2023
2024
Q1: 0.0%
Med: 17.39%
Q3: 51.77%
Excellent
In 2024, the financial autonomy of MARIETTON DEVELOPPEMENT C... (95.1%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.54 years
Excellent
In 2024, the repayment capacity of MARIETTON DEVELOPPEMENT C... (0.00) 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 2053.75. 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
2053.75
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
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
378.055
1571.852
169.727
103.281
497.906
1456.931
2053.75
Interest coverage
0.0
0.047
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
2053.752024
2022
2023
2024
Q1: 114.25
Med: 223.1
Q3: 458.59
Excellent
In 2024, the liquidity ratio of MARIETTON DEVELOPPEMENT C... (2053.75) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.29x
Average
In 2024, the interest coverage of MARIETTON DEVELOPPEMENT C... (0.0x) 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: 65 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 267 days. Excellent situation: suppliers finance 202 days of the operating cycle (retail model). Overall, WCR represents 1683 days of revenue, i.e. 978 k€ to permanently finance. Over 2018-2024, WCR increased by +2670%, requiring additional financing.
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
977 672 €
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
65 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
267 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
1683 j
WCR and payment terms evolution MARIETTON DEVELOPPEMENT CONSEILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
35 297 €
17 544 €
139 962 €
444 788 €
-229 471 €
980 479 €
977 672 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
502
70
86
412
3
6
65
Supplier payment term (days)
227
3
180
6125
12
102
267
Positioning of MARIETTON DEVELOPPEMENT CONSEILS in its sector
Comparison with sector Autres enseignements
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of MARIETTON DEVELOPPEMENT CONSEILS is estimated at
322 055 €
(range 117 022€ - 1 075 799€).
With an EBITDA of 193 370€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.36x
(conservative valuation).
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
134 transactions
117k€322k€1075k€
322 055 €Range: 117 022€ - 1 075 799€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
193 370 €×2.2x
Estimation419 259 €
151 926€ - 1 090 433€
Revenue Multiple30%
209 100 €×0.36x
Estimation74 740 €
24 936€ - 146 132€
Net Income Multiple20%
153 227 €×2.9x
Estimation450 021 €
167 893€ - 2 433 720€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 134 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 (Autres enseignements)
Compare MARIETTON DEVELOPPEMENT CONSEILS with other companies in the same sector:
Frequently asked questions about MARIETTON DEVELOPPEMENT CONSEILS
What is the revenue of MARIETTON DEVELOPPEMENT CONSEILS ?
The revenue of MARIETTON DEVELOPPEMENT CONSEILS in 2024 is 209 k€.
Is MARIETTON DEVELOPPEMENT CONSEILS profitable?
Yes, MARIETTON DEVELOPPEMENT CONSEILS generated a net profit of 153 k€ in 2024.
Where is the headquarters of MARIETTON DEVELOPPEMENT CONSEILS ?
The headquarters of MARIETTON DEVELOPPEMENT CONSEILS is located in LYON (69009), in the department Rhone.
Where to find the tax return of MARIETTON DEVELOPPEMENT CONSEILS ?
The tax return of MARIETTON DEVELOPPEMENT CONSEILS 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 MARIETTON DEVELOPPEMENT CONSEILS operate?
MARIETTON DEVELOPPEMENT CONSEILS operates in the sector Autres enseignements (NAF code 85.59B). 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