Employees: 02 (2023.0)Legal category: SAS, société par actions simplifiéeSize: ETICreation date: 1997-05-20 (28 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: MARSEILLE (13016), Bouches-du-Rhone
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
MEDIACO VRAC DEVELOPPEMENT : revenue, balance sheet and financial ratios
MEDIACO VRAC DEVELOPPEMENT is a French company
founded 28 years ago,
specialized in the sector Activités des sociétés holding.
Based in MARSEILLE (13016),
this company of category ETI
shows in 2015 a revenue of 921 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEDIACO VRAC DEVELOPPEMENT (SIREN 412642456)
Indicator
2023
2022
2015
Revenue
N/C
N/C
921 074 €
Net income
3 764 468 €
1 654 604 €
42 984 843 €
EBITDA
N/C
N/C
-114 454 €
Net margin
N/C
N/C
4666.8%
Revenue and income statement
In 2023, MEDIACO VRAC DEVELOPPEMENT generates positive net income of 3.8 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 43.0 M€ -> 3.8 M€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 764 468 €
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 1%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 99%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.564%
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
98.815%
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
2015
2022
2023
Debt ratio
0.017
0.676
0.564
Financial autonomy
92.518
98.4
98.815
Repayment capacity
-0.013
None
None
Cash flow / Revenue
-90.347%
None%
None%
Sector positioning
Debt ratio
0.562023
2015
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Good
In 2023, the debt ratio of MEDIACO VRAC DEVELOPPEMENT (0.56) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
98.81%2023
2015
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Excellent
In 2023, the financial autonomy of MEDIACO VRAC DEVELOPPEMENT (98.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-0.01 years2015
2015
Q1: -0.43 years
Med: 0.0 years
Q3: 2.84 years
Good
In 2015, the repayment capacity of MEDIACO VRAC DEVELOPPEMENT (-0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 12484.17. 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
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2022
2023
Liquidity ratio
788.048
7560.656
12484.175
Interest coverage
-3.659
None
None
Sector positioning
Liquidity ratio
12484.172023
2015
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Excellent+13 pts over 3 years
In 2023, the liquidity ratio of MEDIACO VRAC DEVELOPPEMENT (12484.17) 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
-3.66x2015
2015
Q1: -38.85x
Med: 0.0x
Q3: 0.05x
Average
In 2015, the interest coverage of MEDIACO VRAC DEVELOPPEMENT (-3.7x) 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.
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
0 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 MEDIACO VRAC DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2022
2023
Operating WCR
6 354 784 €
0 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
139
0
0
Supplier payment term (days)
64
0
0
Positioning of MEDIACO VRAC DEVELOPPEMENT in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 63 transactions of similar company sales
in 2023,
the value of MEDIACO VRAC DEVELOPPEMENT is estimated at
35 114 290 €
(range 6 401 116€ - 52 106 568€).
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 value2023
63 tx
6401k€35114k€52106k€
35 114 290 €Range: 6 401 116€ - 52 106 568€
NAF 5 année 2023
Valuation method used
Net Income Multiple
3 764 468 €
×
9.3x
=35 114 290 €
Range: 6 401 117€ - 52 106 569€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 MEDIACO VRAC DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about MEDIACO VRAC DEVELOPPEMENT
What is the revenue of MEDIACO VRAC DEVELOPPEMENT ?
The revenue of MEDIACO VRAC DEVELOPPEMENT in 2015 is 921 k€.
Is MEDIACO VRAC DEVELOPPEMENT profitable?
Yes, MEDIACO VRAC DEVELOPPEMENT generated a net profit of 3.8 M€ in 2023.
Where is the headquarters of MEDIACO VRAC DEVELOPPEMENT ?
The headquarters of MEDIACO VRAC DEVELOPPEMENT is located in MARSEILLE (13016), in the department Bouches-du-Rhone.
Where to find the tax return of MEDIACO VRAC DEVELOPPEMENT ?
The tax return of MEDIACO VRAC DEVELOPPEMENT 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 MEDIACO VRAC DEVELOPPEMENT operate?
MEDIACO VRAC DEVELOPPEMENT 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