Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-09-08 (22 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: MASSY (91300), Essonne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
MASSY SUD : revenue, balance sheet and financial ratios
MASSY SUD is a French company
founded 22 years ago,
specialized in the sector Restauration traditionnelle.
Based in MASSY (91300),
this company of category PME
shows in 2014 a revenue of 913 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2021, MASSY SUD generates positive net income of 39 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
38 999 €
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 55%. 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
54.819%
Financial autonomy (2021)
?
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
31.412%
Solvency indicators evolution MASSY SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2021
Debt ratio
-96.912
-96.205
-94.423
-167.691
54.819
Financial autonomy
-324.145
-359.01
-409.894
-66.286
31.412
Repayment capacity
-5.431
None
None
None
None
Cash flow / Revenue
-18.013%
None%
None%
None%
None%
Sector positioning
Debt ratio
54.822021
2016
2017
2021
Q1: 1.38
Med: 53.42
Q3: 168.44
Average+25 pts over 3 years
In 2021, the debt ratio of MASSY SUD (54.82) 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
31.41%2021
2016
2017
2021
Q1: 9.07%
Med: 32.0%
Q3: 55.27%
Average+24 pts over 3 years
In 2021, the financial autonomy of MASSY SUD (31.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 187.90. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
187.902
Liquidity indicators evolution MASSY SUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2021
Liquidity ratio
31.899
38.641
35.218
158.643
187.902
Interest coverage
-12.418
None
None
None
None
Sector positioning
Liquidity ratio
187.92021
2016
2017
2021
Q1: 86.42
Med: 176.93
Q3: 313.83
Good+27 pts over 3 years
In 2021, the liquidity ratio of MASSY SUD (187.90) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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.
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 MASSY SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2021
Operating WCR
44 997 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
5
0
0
0
0
Customer payment term (days)
1
0
0
0
0
Supplier payment term (days)
117
0
0
0
0
Positioning of MASSY SUD in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 663 transactions of similar company sales
in 2021,
the value of MASSY SUD is estimated at
277 341 €
(range 133 493€ - 527 296€).
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 value2021
663 transactions
133k€277k€527k€
277 341 €Range: 133 493€ - 527 296€
NAF 5 année 2021
Valuation method used
Net Income Multiple
38 999 €
×
7.1x
=277 341 €
Range: 133 494€ - 527 297€
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 663 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 (Restauration traditionnelle)
Compare MASSY SUD with other companies in the same sector:
Yes, MASSY SUD generated a net profit of 39 k€ in 2021.
Where is the headquarters of MASSY SUD ?
The headquarters of MASSY SUD is located in MASSY (91300), in the department Essonne.
Where to find the tax return of MASSY SUD ?
The tax return of MASSY SUD 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 MASSY SUD operate?
MASSY SUD operates in the sector Restauration traditionnelle (NAF code 56.10A). 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