Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-04-01 (12 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: PARIS (75012), Paris
M.C CALORIFUGE : revenue, balance sheet and financial ratios
M.C CALORIFUGE is a French company
founded 12 years ago,
specialized in the sector Travaux d'isolation.
Based in PARIS (75012),
this company of category PME
shows in 2021 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - M.C CALORIFUGE (SIREN 801376260)
Indicator
2023
2021
2020
2019
2018
2017
Revenue
N/C
2 285 540 €
1 171 989 €
2 086 942 €
1 313 092 €
1 247 886 €
Net income
-114 574 €
24 071 €
23 776 €
81 396 €
56 525 €
59 774 €
EBITDA
N/C
94 797 €
38 976 €
75 326 €
93 892 €
81 777 €
Net margin
N/C
1.1%
2.0%
3.9%
4.3%
4.8%
Revenue and income statement
In 2023, M.C CALORIFUGE records a net loss of 115 k€. This deficit will reduce equity on the balance sheet.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-114 574 €
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 375%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
374.86%
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
8.525%
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
2017
2018
2019
2020
2021
2023
Debt ratio
41.591
12.113
6.215
33.246
73.755
374.86
Financial autonomy
37.491
23.855
15.2
24.939
26.419
8.525
Repayment capacity
0.927
0.0
0.38
4.136
5.078
None
Cash flow / Revenue
5.194%
4.73%
2.216%
2.1%
2.094%
None%
Sector positioning
Debt ratio
374.862023
2020
2021
2023
Q1: 1.33
Med: 18.15
Q3: 58.12
Watch+21 pts over 3 years
In 2023, the debt ratio of M.C CALORIFUGE (374.86) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
8.53%2023
2020
2021
2023
Q1: 11.01%
Med: 31.79%
Q3: 50.55%
Average-18 pts over 3 years
In 2023, the financial autonomy of M.C CALORIFUGE (8.5%) 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
5.08 years2021
2020
2021
Q1: 0.0 years
Med: 0.13 years
Q3: 1.78 years
Watch
In 2021, the repayment capacity of M.C CALORIFUGE (5.08) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 149.56. 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
149.558
Liquidity indicators evolution M.C CALORIFUGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2023
Liquidity ratio
193.673
126.147
116.616
137.224
158.189
149.558
Interest coverage
3.347
2.493
4.646
35.799
5.683
None
Sector positioning
Liquidity ratio
149.562023
2020
2021
2023
Q1: 140.06
Med: 193.44
Q3: 286.54
Average+5 pts over 3 years
In 2023, the liquidity ratio of M.C CALORIFUGE (149.56) 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
5.68x2021
2020
2021
Q1: 0.0x
Med: 0.09x
Q3: 1.64x
Excellent
In 2021, the interest coverage of M.C CALORIFUGE (5.7x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 303 days. Excellent situation: suppliers finance 303 days of the operating cycle (retail model).
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
303 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 M.C CALORIFUGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2023
Operating WCR
244 835 €
452 242 €
665 421 €
629 850 €
698 438 €
0 €
Inventory turnover (days)
0
0
0
0
12
0
Customer payment term (days)
73
164
178
87
46
0
Supplier payment term (days)
33
114
114
282
81
303
Positioning of M.C CALORIFUGE in its sector
Comparison with sector Travaux d'isolation
Similar companies (Travaux d'isolation)
Compare M.C CALORIFUGE with other companies in the same sector:
The headquarters of M.C CALORIFUGE is located in PARIS (75012), in the department Paris.
Where to find the tax return of M.C CALORIFUGE ?
The tax return of M.C CALORIFUGE 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 M.C CALORIFUGE operate?
M.C CALORIFUGE operates in the sector Travaux d'isolation (NAF code 43.29A). 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