Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-03-29 (32 years)Status: ActiveBusiness sector: Formation continue d'adultesLocation: MAUGUIO (34130), Herault
MEDITERRANEE AIR TRAINING : revenue, balance sheet and financial ratios
MEDITERRANEE AIR TRAINING is a French company
founded 32 years ago,
specialized in the sector Formation continue d'adultes.
Based in MAUGUIO (34130),
this company of category PME
shows in 2019 a revenue of 323 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEDITERRANEE AIR TRAINING (SIREN 394648737)
Indicator
2019
2018
2017
2016
Revenue
322 919 €
655 817 €
656 143 €
618 494 €
Net income
94 921 €
60 900 €
42 124 €
62 655 €
EBITDA
64 536 €
176 148 €
89 248 €
132 095 €
Net margin
29.4%
9.3%
6.4%
10.1%
Revenue and income statement
In 2019, MEDITERRANEE AIR TRAINING achieves revenue of 323 k€. Revenue is declining over the period 2016-2019 (CAGR: -19.5%). Significant drop of -51% vs 2018. After deducting consumption (0 €), gross margin stands at 323 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 65 k€, representing 20.0% of revenue. Warning negative scissor effect: despite revenue change (-51%), EBITDA varies by -63%, reducing margin by 6.9 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 95 k€, i.e. 29.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
322 919 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
322 919 €
EBITDA (2019)
?
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
64 536 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
23 671 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
94 921 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
20.0%
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 7%. 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 87%. 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 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.4% 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 (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
7.466%
Financial autonomy (2019)
?
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
87.496%
Cash flow / Revenue (2019)
?
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
10.403%
Repayment capacity (2019)
?
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
0.722
Asset age ratio (2019)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution MEDITERRANEE AIR TRAINING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Debt ratio
8.529
49.486
41.395
7.466
Financial autonomy
67.818
57.846
58.037
87.496
Repayment capacity
0.281
2.05
0.741
0.722
Cash flow / Revenue
18.147%
11.482%
24.703%
10.403%
Sector positioning
Debt ratio
7.472019
2017
2018
2019
Q1: 0.0
Med: 3.84
Q3: 42.29
Average-23 pts over 3 years
In 2019, the debt ratio of MEDITERRANEE AIR TRAINING (7.47) 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
87.5%2019
2017
2018
2019
Q1: 4.48%
Med: 32.0%
Q3: 60.33%
Excellent
In 2019, the financial autonomy of MEDITERRANEE AIR TRAINING (87.5%) 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
0.72 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.0 years
Q3: 0.54 years
Average
In 2019, the repayment capacity of MEDITERRANEE AIR TRAINING (0.72) 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 1364.98. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.6x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2019)
?
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
1364.977
Interest coverage (2019)
?
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
0.642
Liquidity indicators evolution MEDITERRANEE AIR TRAINING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
289.244
492.384
422.406
1364.977
Interest coverage
0.715
5.247
0.469
0.642
Sector positioning
Liquidity ratio
1364.982019
2017
2018
2019
Q1: 130.07
Med: 211.29
Q3: 384.44
Excellent
In 2019, the liquidity ratio of MEDITERRANEE AIR TRAINING (1364.98) 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
0.64x2019
2017
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.59x
Excellent
In 2019, the interest coverage of MEDITERRANEE AIR TRAINING (0.6x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 8 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Overall, WCR represents 1 days of revenue, i.e. 846 € to permanently finance. Over 2016-2019, WCR increased by +102%, requiring additional financing.
Operating WCR (2019)
?
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
846 €
Customer credit (2019)
?
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
1 j
Supplier credit (2019)
?
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
8 j
Inventory turnover (2019)
?
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 (2019)
?
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
1 j
WCR and payment terms evolution MEDITERRANEE AIR TRAINING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
-36 825 €
26 508 €
-1 574 €
846 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
26
16
21
1
Supplier payment term (days)
21
16
20
8
Positioning of MEDITERRANEE AIR TRAINING in its sector
Comparison with sector Formation continue d'adultes
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of MEDITERRANEE AIR TRAINING is estimated at
160 345 €
(range 57 706€ - 551 192€).
With an EBITDA of 64 536€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.36x
(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.
Estimated enterprise value2019
134 transactions
57k€160k€551k€
160 345 €Range: 57 706€ - 551 192€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
64 536 €×2.2x
Estimation139 925 €
50 704€ - 363 925€
Revenue Multiple30%
322 919 €×0.36x
Estimation115 424 €
38 510€ - 225 675€
Net Income Multiple20%
94 921 €×2.9x
Estimation278 779 €
104 007€ - 1 507 640€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 134 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 (Formation continue d'adultes)
Compare MEDITERRANEE AIR TRAINING with other companies in the same sector:
Frequently asked questions about MEDITERRANEE AIR TRAINING
What is the revenue of MEDITERRANEE AIR TRAINING ?
The revenue of MEDITERRANEE AIR TRAINING in 2019 is 323 k€.
Is MEDITERRANEE AIR TRAINING profitable?
Yes, MEDITERRANEE AIR TRAINING generated a net profit of 95 k€ in 2019.
Where is the headquarters of MEDITERRANEE AIR TRAINING ?
The headquarters of MEDITERRANEE AIR TRAINING is located in MAUGUIO (34130), in the department Herault.
Where to find the tax return of MEDITERRANEE AIR TRAINING ?
The tax return of MEDITERRANEE AIR TRAINING 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 MEDITERRANEE AIR TRAINING operate?
MEDITERRANEE AIR TRAINING operates in the sector Formation continue d'adultes (NAF code 85.59A). 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