Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-06-01 (23 years)Status: ActiveBusiness sector: Fabrication d'articles textiles, sauf habillementLocation: BAGNEUX (92220), Hauts-de-Seine
MARYSE A PARIS : revenue, balance sheet and financial ratios
MARYSE A PARIS is a French company
founded 23 years ago,
specialized in the sector Fabrication d'articles textiles, sauf habillement.
Based in BAGNEUX (92220),
this company of category PME
shows in 2024 a revenue of 98 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARYSE A PARIS (SIREN 442170411)
Indicator
2024
2022
2021
2020
2017
Revenue
98 374 €
108 048 €
85 538 €
163 532 €
330 749 €
Net income
52 €
-2 620 €
1 259 €
-7 063 €
3 584 €
EBITDA
-8 541 €
-21 150 €
-17 985 €
-13 378 €
-42 656 €
Net margin
0.1%
-2.4%
1.5%
-4.3%
1.1%
Revenue and income statement
En 2024, MARYSE A PARIS alcanza unos ingresos de 98 k€. Los ingresos disminuyen en el período 2017-2024 (TCAC: -15.9%). Ligera caída de -9% vs 2022. Tras deducir el consumo (16 k€), el margen bruto se sitúa en 82 k€, es decir, una tasa del 83%. El EBITDA alcanza -9 k€, representando el -8.7% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +10.9 puntos. Un EBITDA negativo significa que las operaciones no cubren los gastos corrientes. El resultado neto asciende a 52 €, es decir, el 0.1% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
98 374 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
82 059 €
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
-8 541 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 378 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
52 €
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
-8.7%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 101%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 32%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 84.5 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 0.8% de los ingresos.
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
101.101%
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
31.842%
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
0.762%
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
84.472
Solvency indicators evolution MARYSE A PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2020
2021
2022
2024
Debt ratio
88.97
140.567
131.454
123.376
101.101
Financial autonomy
23.885
29.294
31.974
30.467
31.842
Repayment capacity
5.58
-12.305
-16.525
-15.102
84.472
Cash flow / Revenue
3.227%
-4.465%
-5.183%
-4.666%
0.762%
Sector positioning
Ratio de endeudamiento
101.12024
2021
2022
2024
Q1: 3.65
Med: 18.52
Q3: 54.59
Vigilar
En 2024, el ratio de endeudamiento de MARYSE A PARIS (101.10) se sitúa en el top 25% del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio alto puede indicar dependencia excesiva de financiación externa.
Autonomía financiera
31.84%2024
2021
2022
2024
Q1: 26.2%
Med: 49.95%
Q3: 68.42%
Average
En 2024, el autonomía financiera de MARYSE A PARIS (31.8%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
84.47 ans2024
2021
2022
2024
Q1: 0.0 ans
Med: 0.42 ans
Q3: 2.61 ans
Vigilar+65 pts over 3 years
En 2024, el capacidad de reembolso de MARYSE A PARIS (84.5 ans) se sitúa en el top 25% del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una duración larga puede señalar deuda pesada relativa a la capacidad de pago.
Liquidity ratios
El ratio de liquidez se sitúa en 259.27. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
259.269
Interest coverage (2024)
?
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
-0.293
Liquidity indicators evolution MARYSE A PARIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2020
2021
2022
2024
Liquidity ratio
154.399
307.215
339.092
289.578
259.269
Interest coverage
-0.211
-4.328
-1.184
-2.076
-0.293
Sector positioning
Ratio de liquidez
259.272024
2021
2022
2024
Q1: 181.63
Med: 272.21
Q3: 405.38
Average-24 pts over 3 years
En 2024, el ratio de liquidez de MARYSE A PARIS (259.27) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
-0.29x2024
2021
2022
2024
Q1: 0.0x
Med: 0.66x
Q3: 7.45x
Average
En 2024, el cobertura de intereses de MARYSE A PARIS (-0.3x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 7 días. Plazo proveedores: 276 días. Excelente situación: los proveedores financian 269 días del ciclo operativo. La rotación de existencias es de 386 días. Este alto nivel inmoviliza tesorería y potencialmente crea riesgo de obsolescencia. El FM representa 539 días de ingresos.
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
147 408 €
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
7 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
276 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
386 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
539 j
WCR and payment terms evolution MARYSE A PARIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2020
2021
2022
2024
Operating WCR
145 348 €
180 718 €
149 798 €
163 215 €
147 408 €
Inventory turnover (days)
161
309
490
398
386
Customer payment term (days)
18
12
8
22
7
Supplier payment term (days)
90
123
259
201
276
Positioning of MARYSE A PARIS in its sector
Comparison with sector Fabrication d'articles textiles, sauf habillement
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 4 563€ to 21 091€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
4k€6k€21k€
6 572 €Range: 4 563€ - 21 091€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 31 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 (Fabrication d'articles textiles, sauf habillement)
Compare MARYSE A PARIS with other companies in the same sector:
Yes, MARYSE A PARIS generated a net profit of 52€ in 2024.
Where is the headquarters of MARYSE A PARIS ?
The headquarters of MARYSE A PARIS is located in BAGNEUX (92220), in the department Hauts-de-Seine.
Where to find the tax return of MARYSE A PARIS ?
The tax return of MARYSE A PARIS 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 MARYSE A PARIS operate?
MARYSE A PARIS operates in the sector Fabrication d'articles textiles, sauf habillement (NAF code 13.92Z). 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