MEDI FRANCE EUROPE : revenue, balance sheet and financial ratios
MEDI FRANCE EUROPE is a French company
founded 20 years ago,
specialized in the sector Activités des sociétés holding.
Based in BORDEAUX (33000),
this company of category GE
shows in 2024 a revenue of 53 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEDI FRANCE EUROPE (SIREN 490177649)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
52 760 €
66 380 €
45 130 €
45 280 €
44 930 €
44 970 €
129 555 €
201 477 €
201 516 €
193 196 €
Net income
370 467 €
-21 103 €
88 919 €
-103 692 €
74 189 €
-13 273 €
311 064 €
340 612 €
-1 393 267 €
-937 321 €
EBITDA
-94 731 €
-84 677 €
-109 200 €
-91 646 €
-118 278 €
-123 881 €
-122 013 €
-33 915 €
-20 398 €
-33 312 €
Net margin
702.2%
-31.8%
197.0%
-229.0%
165.1%
-29.5%
240.1%
169.1%
-691.4%
-485.2%
Revenue and income statement
In 2024, MEDI FRANCE EUROPE achieves revenue of 53 k€. Revenue is declining over the period 2015-2024 (CAGR: -13.4%). Significant drop of -21% vs 2023. After deducting consumption (0 €), gross margin stands at 53 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -95 k€, representing -179.6% of revenue. Warning negative scissor effect: despite revenue change (-21%), EBITDA varies by -12%, reducing margin by 52.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 370 k€, i.e. 702.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
52 760 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
52 760 €
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
-94 731 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-117 250 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
370 467 €
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
-179.6%
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 74%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 22.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 719.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
35.098%
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
73.902%
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
719.858%
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
22.764
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
9.803
10.597
13.096
14.986
51.338
10.816
62.193
74.589
31.862
35.098
Financial autonomy
90.74
89.649
87.786
86.333
65.809
90.083
61.401
57.218
75.679
73.902
Repayment capacity
8.07
5.934
7.968
-4.9
-137.975
35.542
-148.693
183.939
-453.55
22.764
Cash flow / Revenue
157.611%
209.797%
152.605%
-351.501%
-106.718%
165.121%
-224.229%
218.914%
-25.676%
719.858%
Sector positioning
Debt ratio
35.12024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average-11 pts over 3 years
In 2024, the debt ratio of MEDI FRANCE EUROPE (35.10) 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
73.9%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good+13 pts over 3 years
In 2024, the financial autonomy of MEDI FRANCE EUROPE (73.9%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
22.76 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of MEDI FRANCE EUROPE (22.76) 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 17733.03. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
17733.031
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
-149.616
Liquidity indicators evolution MEDI FRANCE EUROPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
2012.4
998.703
357.391
264.486
217.09
6863.357
9671.712
42676.701
11878.147
17733.031
Interest coverage
-195.368
-7079.709
-142.138
-47.071
-121.716
-76.655
-86.14
-274.991
-272.025
-149.616
Sector positioning
Liquidity ratio
17733.032024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excellent
In 2024, the liquidity ratio of MEDI FRANCE EUROPE (17733.03) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-149.62x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of MEDI FRANCE EUROPE (-149.6x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 34 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 104 days. Excellent situation: suppliers finance 70 days of the operating cycle (retail model). Overall, WCR represents 43824 days of revenue, i.e. 6.4 M€ to permanently finance. Over 2015-2024, WCR increased by +480%, requiring additional financing.
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
6 422 675 €
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
34 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
104 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
43824 j
WCR and payment terms evolution MEDI FRANCE EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 106 534 €
1 594 338 €
1 570 267 €
961 628 €
4 730 630 €
1 926 699 €
5 702 341 €
6 268 381 €
4 338 286 €
6 422 675 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
4
18
297
83
358
40
83
40
27
34
Supplier payment term (days)
27
339
334
20
239
94
166
95
83
104
Positioning of MEDI FRANCE EUROPE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of MEDI FRANCE EUROPE is estimated at
234 985 €
(range 149 577€ - 1 128 884€).
The price/revenue ratio is 0.59x
(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
54 tx
149k€234k€1128k€
234 985 €Range: 149 577€ - 1 128 884€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
52 760 €×0.59x
Estimation31 064 €
19 325€ - 36 929€
Net Income Multiple20%
370 467 €×1.5x
Estimation540 868 €
344 956€ - 2 766 819€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare MEDI FRANCE EUROPE with other companies in the same sector:
Frequently asked questions about MEDI FRANCE EUROPE
What is the revenue of MEDI FRANCE EUROPE ?
The revenue of MEDI FRANCE EUROPE in 2024 is 53 k€.
Is MEDI FRANCE EUROPE profitable?
Yes, MEDI FRANCE EUROPE generated a net profit of 370 k€ in 2024.
Where is the headquarters of MEDI FRANCE EUROPE ?
The headquarters of MEDI FRANCE EUROPE is located in BORDEAUX (33000), in the department Gironde.
Where to find the tax return of MEDI FRANCE EUROPE ?
The tax return of MEDI FRANCE EUROPE 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 MEDI FRANCE EUROPE operate?
MEDI FRANCE EUROPE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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