Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-05-17 (13 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: PARIS (75005), Paris
MARK DEVELOPPEMENT : revenue, balance sheet and financial ratios
MARK DEVELOPPEMENT is a French company
founded 13 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in PARIS (75005),
this company of category PME
shows in 2023 a revenue of 416 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARK DEVELOPPEMENT (SIREN 753082817)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
415 521 €
344 909 €
69 391 €
52 413 €
201 652 €
234 878 €
232 460 €
176 814 €
Net income
83 944 €
73 633 €
64 677 €
-19 820 €
14 309 €
23 331 €
19 505 €
26 653 €
EBITDA
103 469 €
84 008 €
70 422 €
-15 067 €
26 731 €
39 742 €
69 637 €
38 172 €
Net margin
20.2%
21.3%
93.2%
-37.8%
7.1%
9.9%
8.4%
15.1%
Revenue and income statement
In 2023, MARK DEVELOPPEMENT achieves revenue of 416 k€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +13.0%. Vs 2022, growth of +20% (345 k€ -> 416 k€). After deducting consumption (41 k€), gross margin stands at 374 k€, i.e. a rate of 90%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 103 k€, representing 24.9% 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 84 k€, i.e. 20.2% 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
415 521 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
374 270 €
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
103 469 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
88 404 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
83 944 €
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
24.9%
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 13%. 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 81%. 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 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 22.7% 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
12.721%
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
80.504%
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
22.739%
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
0.63
Solvency indicators evolution MARK DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
62.506
49.257
23.703
22.426
44.58
19.178
15.501
12.721
Financial autonomy
47.801
50.624
61.114
60.115
54.877
71.335
74.21
80.504
Repayment capacity
4.285
4.754
2.31
3.236
-7.189
0.852
0.715
0.63
Cash flow / Revenue
17.194%
10.16%
10.976%
9.126%
-15.627%
39.08%
22.489%
22.739%
Sector positioning
Debt ratio
12.722023
2021
2022
2023
Q1: 0.0
Med: 20.55
Q3: 109.8
Good
In 2023, the debt ratio of MARK DEVELOPPEMENT (12.72) 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
80.5%2023
2021
2022
2023
Q1: 1.62%
Med: 25.66%
Q3: 54.68%
Excellent
In 2023, the financial autonomy of MARK DEVELOPPEMENT (80.5%) 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
0.63 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.73 years
Average
In 2023, the repayment capacity of MARK DEVELOPPEMENT (0.63) 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.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 39 days. Excellent situation: suppliers finance 39 days of the operating cycle (retail model). WCR is negative (-24 days): operations structurally generate cash. Over 2016-2023, WCR increased by +38%, requiring additional financing.
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
-28 264 €
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
39 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
-24 j
WCR and payment terms evolution MARK DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-45 293 €
-61 237 €
-74 717 €
-91 947 €
-72 379 €
-49 248 €
-56 003 €
-28 264 €
Inventory turnover (days)
4
3
3
4
14
0
0
0
Customer payment term (days)
9
1
2
1
0
0
0
0
Supplier payment term (days)
100
96
33
54
40
70
35
39
Positioning of MARK DEVELOPPEMENT in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of MARK DEVELOPPEMENT is estimated at
483 564 €
(range 269 858€ - 832 949€).
With an EBITDA of 103 469€, the sector multiple of 5.1x is applied.
The price/revenue ratio is 0.72x
(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.
Estimated enterprise value2023
114 transactions
269k€483k€832k€
483 564 €Range: 269 858€ - 832 949€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
103 469 €×5.1x
Estimation527 620 €
305 388€ - 824 204€
Revenue Multiple30%
415 521 €×0.72x
Estimation299 743 €
138 210€ - 569 497€
Net Income Multiple20%
83 944 €×7.7x
Estimation649 156 €
378 506€ - 1 249 993€
How is this estimate calculated?
This estimate is based on the analysis of 114 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 activités récréatives et de loisirs)
Compare MARK DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about MARK DEVELOPPEMENT
What is the revenue of MARK DEVELOPPEMENT ?
The revenue of MARK DEVELOPPEMENT in 2023 is 416 k€.
Is MARK DEVELOPPEMENT profitable?
Yes, MARK DEVELOPPEMENT generated a net profit of 84 k€ in 2023.
Where is the headquarters of MARK DEVELOPPEMENT ?
The headquarters of MARK DEVELOPPEMENT is located in PARIS (75005), in the department Paris.
Where to find the tax return of MARK DEVELOPPEMENT ?
The tax return of MARK DEVELOPPEMENT 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 MARK DEVELOPPEMENT operate?
MARK DEVELOPPEMENT operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). 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