MAUGEIN IMPRESSION : revenue, balance sheet and financial ratios
MAUGEIN IMPRESSION is a French company
founded 32 years ago,
specialized in the sector Gestion de fonds.
Based in SAINTE-FORTUNADE (19490),
this company of category PME
shows in 2024 a revenue of 270 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAUGEIN IMPRESSION (SIREN 392023883)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
270 233 €
274 550 €
258 987 €
262 164 €
266 210 €
230 218 €
233 225 €
227 561 €
Net income
27 784 €
2 620 €
-51 543 €
980 954 €
-5 738 €
37 758 €
-53 745 €
13 273 €
EBITDA
-40 240 €
-44 109 €
-46 892 €
-42 140 €
-11 906 €
-25 180 €
-21 670 €
-23 154 €
Net margin
10.3%
1.0%
-19.9%
374.2%
-2.2%
16.4%
-23.0%
5.8%
Revenue and income statement
Im Jahr 2024 erzielt MAUGEIN IMPRESSION einen Umsatz von 270 k€. Der Umsatz wächst über 8 Jahre positiv (CAGR: +2.2%). Leichter Rückgang von -2% vs 2023. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 270 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -40 k€, was -14.9% des Umsatzes entspricht. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis beträgt 28 k€, d.h. 10.3% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
270 233 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
270 233 €
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
-40 240 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-36 278 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
27 784 €
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
-14.9%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 98%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Der Cashflow beträgt 0.7% des Umsatzes.
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
0.0%
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
98.136%
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
0.654%
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
0.0
Solvency indicators evolution MAUGEIN IMPRESSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Debt ratio
8.487
1.322
1.344
1.357
0.95
0.99
0.039
0.0
Financial autonomy
90.03
96.625
96.685
96.531
97.061
96.057
97.989
98.136
Repayment capacity
37.89
4.714
-2.802
-3.483
0.034
-1.443
0.0
0.0
Cash flow / Revenue
2.61%
2.964%
-5.215%
-3.515%
373.49%
-9.074%
-14.374%
0.654%
Sector positioning
Verschuldungsgrad
0.02024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von MAUGEIN IMPRESSION (0.00). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
98.14%2024
2022
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das finanzielle autonomie von MAUGEIN IMPRESSION (98.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
0.0 ans2024
2022
2023
2024
Q1: -0.01 ans
Med: 0.0 ans
Q3: 3.01 ans
Gut+21 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das rückzahlungsfähigkeit von MAUGEIN IMPRESSION (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Liquidity ratios
Die Liquiditätsquote beträgt 3126.12. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
3126.117
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
-61.481
Liquidity indicators evolution MAUGEIN IMPRESSION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
1889.706
2057.213
2182.008
1989.234
2924.573
1965.033
2883.677
3126.117
Interest coverage
-10.396
-322.833
-97.625
-318.251
-63.944
-157.656
-118.078
-61.481
Sector positioning
Liquiditätsquote
3126.122024
2022
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Ausgezeichnet+6 pts over 3 years
Im Jahr 2024 liegt in den oberen 25% der Branche das liquiditätsquote von MAUGEIN IMPRESSION (3126.12). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
-61.48x2024
2022
2023
2024
Q1: -71.24x
Med: 0.0x
Q3: 0.0x
Average
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von MAUGEIN IMPRESSION (-61.5x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 35 Tage. Lieferantenfrist: 126 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 91 Tage des Betriebszyklus. WCR ist negativ (-39 Tage): Der Betrieb generiert strukturell Liquidität. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-240%), Freisetzung von Liquidität.
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
-29 204 €
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
35 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
126 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
-39 j
WCR and payment terms evolution MAUGEIN IMPRESSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-8 586 €
-11 069 €
-9 556 €
18 872 €
927 072 €
442 003 €
215 772 €
-29 204 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
69
36
39
79
3
0
19
35
Supplier payment term (days)
168
138
102
100
97
87
100
126
Positioning of MAUGEIN IMPRESSION in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of MAUGEIN IMPRESSION is estimated at
131 501 €
(range 48 861€ - 300 165€).
The price/revenue ratio is 0.30x
(conservative valuation).
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
62 tx
48k€131k€300k€
131 501 €Range: 48 861€ - 300 165€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
270 233 €×0.30x
Estimation82 263 €
42 564€ - 229 052€
Net Income Multiple20%
27 784 €×7.4x
Estimation205 359 €
58 307€ - 406 837€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 62 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 (Gestion de fonds)
Compare MAUGEIN IMPRESSION with other companies in the same sector:
Frequently asked questions about MAUGEIN IMPRESSION
What is the revenue of MAUGEIN IMPRESSION ?
The revenue of MAUGEIN IMPRESSION in 2024 is 270 k€.
Is MAUGEIN IMPRESSION profitable?
Yes, MAUGEIN IMPRESSION generated a net profit of 28 k€ in 2024.
Where is the headquarters of MAUGEIN IMPRESSION ?
The headquarters of MAUGEIN IMPRESSION is located in SAINTE-FORTUNADE (19490), in the department Correze.
Where to find the tax return of MAUGEIN IMPRESSION ?
The tax return of MAUGEIN IMPRESSION 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 MAUGEIN IMPRESSION operate?
MAUGEIN IMPRESSION operates in the sector Gestion de fonds (NAF code 66.30Z). 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