Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-03-10 (11 years)Status: ActiveBusiness sector: Production d'électricitéLocation: SAINT-MARS-DE-LOCQUENAY (72440), Sarthe
MATRAS & CO : revenue, balance sheet and financial ratios
MATRAS & CO is a French company
founded 11 years ago,
specialized in the sector Production d'électricité.
Based in SAINT-MARS-DE-LOCQUENAY (72440),
this company of category PME
shows in 2024 a revenue of 60 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, MATRAS & CO alcanza unos ingresos de 60 k€. En el período 2016-2024, la empresa muestra un fuerte crecimiento con una TCAC de +11.8%. Ligera caída de -6% vs 2023. Tras deducir el consumo (0 €), el margen bruto se sitúa en 60 k€, es decir, una tasa del 100%. El EBITDA alcanza 49 k€, representando el 82.8% de los ingresos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 99 k€, es decir, el 166.3% 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
59 659 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
59 659 €
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
49 399 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
18 954 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
99 218 €
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
82.8%
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 55%. La deuda permanece bajo control. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 63%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 2.4 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 217.3% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
55.102%
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
63.39%
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
217.34%
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
2.439
Asset age ratio (2024)
?
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
2024
Debt ratio
60.026
215.614
157.473
124.392
95.909
80.719
75.468
65.103
55.102
Financial autonomy
62.165
30.827
36.477
39.656
50.544
52.416
52.817
59.902
63.39
Repayment capacity
1.174
6.059
4.18
3.561
2.974
2.858
3.342
2.999
2.439
Cash flow / Revenue
547.989%
272.318%
242.553%
250.549%
271.047%
251.11%
187.803%
178.72%
217.34%
Sector positioning
Ratio de endeudamiento
55.12024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
En 2024, el ratio de endeudamiento de MATRAS & CO (55.10) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
63.39%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Excelente
En 2024, el autonomía financiera de MATRAS & CO (63.4%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
2.44 ans2024
2022
2023
2024
Q1: -4.9 ans
Med: 0.0 ans
Q3: 5.63 ans
Average
En 2024, el capacidad de reembolso de MATRAS & CO (2.4 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 2532.77. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 17.6x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
2532.773
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
17.644
Liquidity indicators evolution MATRAS & CO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
8973.891
1140.243
593.232
357.729
3591.917
717.982
522.639
3379.527
2532.773
Interest coverage
19.187
-31.018
16.092
13.873
10.893
9.804
8.458
6.902
17.644
Sector positioning
Ratio de liquidez
2532.772024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Excelente+10 pts over 3 years
En 2024, el ratio de liquidez de MATRAS & CO (2532.77) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.
Cobertura de intereses
17.64x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Bueno+9 pts over 3 years
En 2024, el cobertura de intereses de MATRAS & CO (17.6x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
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: 38 días. Plazo proveedores: 64 días. Situación favorable. El FM representa 481 días de ingresos. Notable mejora del FM durante el período (-46%), liberando tesorería.
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
79 705 €
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
38 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
64 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
0 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
481 j
WCR and payment terms evolution MATRAS & CO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
147 614 €
282 971 €
301 548 €
301 125 €
319 806 €
310 079 €
258 241 €
284 150 €
79 705 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
103
41
30
31
32
32
45
39
38
Supplier payment term (days)
125
22
66
121
136
95
77
54
64
Positioning of MATRAS & CO in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of MATRAS & CO is estimated at
129 289 €
(range 23 505€ - 497 880€).
With an EBITDA of 49 399€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
85 tx
23k€129k€497k€
129 289 €Range: 23 505€ - 497 880€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
49 399 €×2.4x
Estimation119 529 €
13 116€ - 448 496€
Revenue Multiple30%
59 659 €×0.69x
Estimation41 275 €
8 126€ - 209 453€
Net Income Multiple20%
99 218 €×2.9x
Estimation285 712 €
72 549€ - 1 053 982€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare MATRAS & CO with other companies in the same sector:
Yes, MATRAS & CO generated a net profit of 99 k€ in 2024.
Where is the headquarters of MATRAS & CO ?
The headquarters of MATRAS & CO is located in SAINT-MARS-DE-LOCQUENAY (72440), in the department Sarthe.
Where to find the tax return of MATRAS & CO ?
The tax return of MATRAS & CO 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 MATRAS & CO operate?
MATRAS & CO operates in the sector Production d'électricité (NAF code 35.11Z). 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