Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-10-01 (23 years)Status: ActiveBusiness sector: Activités d'architecture Location: CANNES (06400), Alpes-Maritimes
MASCHERPA-JUPPE ARCHITECTES : revenue, balance sheet and financial ratios
MASCHERPA-JUPPE ARCHITECTES is a French company
founded 23 years ago,
specialized in the sector Activités d'architecture .
Based in CANNES (06400),
this company of category PME
shows in 2016 a revenue of 912 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MASCHERPA-JUPPE ARCHITECTES (SIREN 443718382)
Indicator
2016
2015
Revenue
912 244 €
191 123 €
Net income
156 246 €
184 577 €
EBITDA
230 373 €
260 447 €
Net margin
17.1%
96.6%
Revenue and income statement
In 2016, MASCHERPA-JUPPE ARCHITECTES achieves revenue of 912 k€. Vs 2015, growth of +377% (191 k€ -> 912 k€). After deducting consumption (-28 k€), gross margin stands at 940 k€, i.e. a rate of 103%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 230 k€, representing 25.3% of revenue. Warning negative scissor effect: despite revenue change (+377%), EBITDA varies by -12%, reducing margin by 111.0 pts. This reflects costs rising faster than 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 156 k€, i.e. 17.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
912 244 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
939 816 €
EBITDA (2016)
?
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
230 373 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
224 022 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
156 246 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
25.3%
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 30%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 47%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 17.8% 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 (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
30.114%
Financial autonomy (2016)
?
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
46.602%
Cash flow / Revenue (2016)
?
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
17.824%
Repayment capacity (2016)
?
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
2015
2016
Debt ratio
0.063
30.114
Financial autonomy
68.401
46.602
Repayment capacity
0.001
0.383
Cash flow / Revenue
105.255%
17.824%
Sector positioning
Debt ratio
30.112016
2015
2016
Q1: 0.19
Med: 9.71
Q3: 45.1
Average+39 pts over 2 years
In 2016, the debt ratio of MASCHERPA-JUPPE ARCHITECTES (30.11) 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
46.6%2016
2015
2016
Q1: 13.54%
Med: 40.3%
Q3: 62.74%
Good-18 pts over 2 years
In 2016, the financial autonomy of MASCHERPA-JUPPE ARCHITECTES (46.6%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.38 years2016
2015
2016
Q1: 0.0 years
Med: 0.01 years
Q3: 0.9 years
Average+10 pts over 2 years
In 2016, the repayment capacity of MASCHERPA-JUPPE ARCHITECTES (0.38) 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 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2016)
?
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
0.0
Interest coverage (2016)
?
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
2015
2016
Liquidity ratio
305.938
0.0
Interest coverage
0.0
0.06
Sector positioning
Liquidity ratio
0.02016
2015
2016
Q1: 144.16
Med: 221.01
Q3: 370.85
Watch-46 pts over 2 years
In 2016, the liquidity ratio of MASCHERPA-JUPPE ARCHITECTES (0.00) 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
0.06x2016
2015
2016
Q1: 0.0x
Med: 0.0x
Q3: 1.16x
Good+26 pts over 2 years
In 2016, the interest coverage of MASCHERPA-JUPPE ARCHITECTES (0.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 20 days. Favorable situation: supplier credit is longer than customer credit by 20 days. WCR is negative (-61 days): operations structurally generate cash.
Operating WCR (2016)
?
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
-154 790 €
Customer credit (2016)
?
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 (2016)
?
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
20 j
Inventory turnover (2016)
?
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 (2016)
?
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
-61 j
WCR and payment terms evolution MASCHERPA-JUPPE ARCHITECTES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
Operating WCR
174 419 €
-154 790 €
Inventory turnover (days)
415
0
Customer payment term (days)
3
0
Supplier payment term (days)
58
20
Positioning of MASCHERPA-JUPPE ARCHITECTES in its sector
Comparison with sector Activités d'architecture
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 226 165€ to 490 645€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2016
Indicative
226k€287k€490k€
287 335 €Range: 226 165€ - 490 645€
NAF 5 all-time
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 d'architecture )
Compare MASCHERPA-JUPPE ARCHITECTES with other companies in the same sector:
Frequently asked questions about MASCHERPA-JUPPE ARCHITECTES
What is the revenue of MASCHERPA-JUPPE ARCHITECTES ?
The revenue of MASCHERPA-JUPPE ARCHITECTES in 2016 is 912 k€.
Is MASCHERPA-JUPPE ARCHITECTES profitable?
Yes, MASCHERPA-JUPPE ARCHITECTES generated a net profit of 156 k€ in 2016.
Where is the headquarters of MASCHERPA-JUPPE ARCHITECTES ?
The headquarters of MASCHERPA-JUPPE ARCHITECTES is located in CANNES (06400), in the department Alpes-Maritimes.
Where to find the tax return of MASCHERPA-JUPPE ARCHITECTES ?
The tax return of MASCHERPA-JUPPE ARCHITECTES 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 MASCHERPA-JUPPE ARCHITECTES operate?
MASCHERPA-JUPPE ARCHITECTES operates in the sector Activités d'architecture (NAF code 71.11Z). 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