MASOLUTION GESTION (MSG) : revenue, balance sheet and financial ratios
MASOLUTION GESTION (MSG) is a French company
founded 39 years ago,
specialized in the sector Programmation informatique.
Based in ROUEN (76000),
this company of category PME
shows in 2022 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MASOLUTION GESTION (MSG) (SIREN 341353589)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
2 740 042 €
N/C
N/C
N/C
N/C
N/C
2 185 960 €
Net income
835 081 €
47 919 €
-95 449 €
15 299 €
8 230 €
-36 932 €
-192 766 €
-93 609 €
EBITDA
N/C
170 084 €
N/C
N/C
N/C
N/C
N/C
74 614 €
Net margin
N/C
1.7%
N/C
N/C
N/C
N/C
N/C
-4.3%
Revenue and income statement
In 2023, MASOLUTION GESTION (MSG) generates positive net income of 835 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
835 081 €
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 47%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 31%. The balance between equity and debt is satisfactory.
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
46.905%
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
30.841%
Asset age ratio (2023)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
21.52
78.847
263.075
214.788
230.707
-99.843
-85.56
46.905
Financial autonomy
27.225
13.881
11.326
11.977
11.878
-14.534
-11.493
30.841
Repayment capacity
-0.523
None
None
None
None
None
6.816
None
Cash flow / Revenue
-6.325%
None%
None%
None%
None%
None%
0.992%
None%
Sector positioning
Debt ratio
46.912023
2021
2022
2023
Q1: 0.0
Med: 4.03
Q3: 49.58
Average+48 pts over 3 years
In 2023, the debt ratio of MASOLUTION GESTION (MSG) (46.91) 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
30.84%2023
2021
2022
2023
Q1: 3.98%
Med: 32.33%
Q3: 62.63%
Average+24 pts over 3 years
In 2023, the financial autonomy of MASOLUTION GESTION (MSG) (30.8%) 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
6.82 years2022
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.75 years
Average
In 2022, the repayment capacity of MASOLUTION GESTION (MSG) (6.82) 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 203.28. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
87.435
70.177
74.128
66.069
99.737
81.329
89.638
203.285
Interest coverage
3.623
None
None
None
None
None
1.699
None
Sector positioning
Liquidity ratio
203.282023
2021
2022
2023
Q1: 129.22
Med: 247.92
Q3: 487.46
Average+16 pts over 3 years
In 2023, the liquidity ratio of MASOLUTION GESTION (MSG) (203.28) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
1.7x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.71x
Excellent
In 2022, the interest coverage of MASOLUTION GESTION (MSG) (1.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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 and payment terms evolution MASOLUTION GESTION (MSG)
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
58 627 €
0 €
0 €
0 €
0 €
0 €
-411 417 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
70
0
0
0
0
405
71
0
Supplier payment term (days)
98
0
0
0
0
397
72
0
Positioning of MASOLUTION GESTION (MSG) in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of MASOLUTION GESTION (MSG) is estimated at
1 797 483 €
(range 780 000€ - 4 964 212€).
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
120 transactions
780k€1797k€4964k€
1 797 483 €Range: 780 000€ - 4 964 212€
NAF 5 all-time
Valuation method used
Net Income Multiple
835 081 €
×
2.2x
=1 797 484 €
Range: 780 001€ - 4 964 213€
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 120 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 (Programmation informatique)
Compare MASOLUTION GESTION (MSG) with other companies in the same sector:
Frequently asked questions about MASOLUTION GESTION (MSG)
What is the revenue of MASOLUTION GESTION (MSG) ?
The revenue of MASOLUTION GESTION (MSG) in 2022 is 2.7 M€.
Is MASOLUTION GESTION (MSG) profitable?
Yes, MASOLUTION GESTION (MSG) generated a net profit of 835 k€ in 2023.
Where is the headquarters of MASOLUTION GESTION (MSG) ?
The headquarters of MASOLUTION GESTION (MSG) is located in ROUEN (76000), in the department Seine-Maritime.
Where to find the tax return of MASOLUTION GESTION (MSG) ?
The tax return of MASOLUTION GESTION (MSG) 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 MASOLUTION GESTION (MSG) operate?
MASOLUTION GESTION (MSG) operates in the sector Programmation informatique (NAF code 62.01Z). 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