Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-09-30 (20 years)Status: ActiveBusiness sector: Fabrication de matériel médico-chirurgical et dentaireLocation: SAINT-JEAN (31240), Haute-Garonne
MEDIA DENTAIRE : revenue, balance sheet and financial ratios
MEDIA DENTAIRE is a French company
founded 20 years ago,
specialized in the sector Fabrication de matériel médico-chirurgical et dentaire.
Based in SAINT-JEAN (31240),
this company of category PME
shows in 2018 a revenue of 376 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEDIA DENTAIRE (SIREN 487495434)
Indicator
2021
2018
2017
2016
Revenue
N/C
375 697 €
367 962 €
346 907 €
Net income
4 230 €
-13 185 €
15 296 €
-9 131 €
EBITDA
N/C
-3 953 €
25 460 €
1 519 €
Net margin
N/C
-3.5%
4.2%
-2.6%
Revenue and income statement
In 2021, MEDIA DENTAIRE generates positive net income of 4 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
4 230 €
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 152%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
151.716%
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
18.224%
Asset age ratio (2021)
?
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
2021
Debt ratio
86.936
38.008
42.067
151.716
Financial autonomy
22.147
36.863
24.198
18.224
Repayment capacity
-13.142
0.488
-1.328
None
Cash flow / Revenue
-0.285%
6.402%
-1.438%
None%
Sector positioning
Debt ratio
151.722021
2017
2018
2021
Q1: 4.54
Med: 28.23
Q3: 74.56
Watch+14 pts over 3 years
In 2021, the debt ratio of MEDIA DENTAIRE (151.72) 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
18.22%2021
2017
2018
2021
Q1: 23.22%
Med: 44.96%
Q3: 63.76%
Average-20 pts over 3 years
In 2021, the financial autonomy of MEDIA DENTAIRE (18.2%) 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
-1.33 years2018
2017
2018
Q1: 0.0 years
Med: 0.26 years
Q3: 1.34 years
Excellent-30 pts over 2 years
In 2018, the repayment capacity of MEDIA DENTAIRE (-1.33) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 134.23. 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
134.226
Liquidity indicators evolution MEDIA DENTAIRE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2021
Liquidity ratio
81.679
125.119
99.349
134.226
Interest coverage
168.532
7.463
-40.121
None
Sector positioning
Liquidity ratio
134.232021
2017
2018
2021
Q1: 163.32
Med: 243.69
Q3: 375.82
Watch
In 2021, the liquidity ratio of MEDIA DENTAIRE (134.23) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-40.12x2018
2017
2018
Q1: 0.0x
Med: 0.49x
Q3: 3.63x
Watch-51 pts over 2 years
In 2018, the interest coverage of MEDIA DENTAIRE (-40.1x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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 MEDIA DENTAIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2021
Operating WCR
-784 €
8 897 €
13 010 €
0 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
22
28
33
0
Supplier payment term (days)
26
29
28
0
Positioning of MEDIA DENTAIRE in its sector
Comparison with sector Fabrication de matériel médico-chirurgical et dentaire
Valuation estimate
Based on 57 transactions of similar company sales
(all years),
the value of MEDIA DENTAIRE is estimated at
12 883 €
(range 2 993€ - 25 405€).
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 value2021
57 tx
2k€12k€25k€
12 883 €Range: 2 993€ - 25 405€
NAF 5 all-time
Valuation method used
Net Income Multiple
4 230 €
×
3.0x
=12 883 €
Range: 2 994€ - 25 405€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 57 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 (Fabrication de matériel médico-chirurgical et dentaire)
Compare MEDIA DENTAIRE with other companies in the same sector:
Yes, MEDIA DENTAIRE generated a net profit of 4 k€ in 2021.
Where is the headquarters of MEDIA DENTAIRE ?
The headquarters of MEDIA DENTAIRE is located in SAINT-JEAN (31240), in the department Haute-Garonne.
Where to find the tax return of MEDIA DENTAIRE ?
The tax return of MEDIA DENTAIRE 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 MEDIA DENTAIRE operate?
MEDIA DENTAIRE operates in the sector Fabrication de matériel médico-chirurgical et dentaire (NAF code 32.50A). 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