Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-02-21 (14 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: PARIS (75008), Paris
MEDUSA MALHERBE : revenue, balance sheet and financial ratios
MEDUSA MALHERBE is a French company
founded 14 years ago,
specialized in the sector Activités des agences de publicité.
Based in PARIS (75008),
this company of category PME
shows in 2020 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEDUSA MALHERBE (SIREN 750391419)
Indicator
2024
2023
2022
2020
2017
2016
Revenue
N/C
N/C
N/C
1 057 079 €
858 480 €
763 616 €
Net income
323 756 €
414 711 €
583 322 €
46 966 €
46 779 €
172 501 €
EBITDA
N/C
N/C
N/C
58 559 €
51 195 €
179 129 €
Net margin
N/C
N/C
N/C
4.4%
5.4%
22.6%
Revenue and income statement
In 2024, MEDUSA MALHERBE generates positive net income of 324 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 173 k€ -> 324 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
323 756 €
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 15%. 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 22%. The balance between equity and debt is satisfactory.
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
15.254%
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
21.967%
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
2016
2017
2020
2022
2023
2024
Debt ratio
-2182.999
587.862
0.489
10.978
13.319
15.254
Financial autonomy
-1.84
4.903
14.904
22.404
30.905
21.967
Repayment capacity
1.343
3.998
0.0
None
None
None
Cash flow / Revenue
23.218%
5.657%
4.532%
None%
None%
None%
Sector positioning
Debt ratio
15.252024
2022
2023
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Average+8 pts over 3 years
In 2024, the debt ratio of MEDUSA MALHERBE (15.25) 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
21.97%2024
2022
2023
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Average
In 2024, the financial autonomy of MEDUSA MALHERBE (22.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 161.31. 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
161.314
Liquidity indicators evolution MEDUSA MALHERBE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2020
2022
2023
2024
Liquidity ratio
181.348
150.127
123.471
149.93
158.546
161.314
Interest coverage
0.576
3.444
1.428
None
None
None
Sector positioning
Liquidity ratio
161.312024
2022
2023
2024
Q1: 128.85
Med: 206.6
Q3: 363.72
Average
In 2024, the liquidity ratio of MEDUSA MALHERBE (161.31) 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.
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 (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
0 €
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
0 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
0 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 and payment terms evolution MEDUSA MALHERBE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2022
2023
2024
Operating WCR
422 066 €
438 615 €
254 915 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
277
215
56
0
0
0
Supplier payment term (days)
129
151
102
0
0
0
Positioning of MEDUSA MALHERBE in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of MEDUSA MALHERBE is estimated at
943 027 €
(range 452 846€ - 3 548 163€).
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
68 tx
452k€943k€3548k€
943 027 €Range: 452 846€ - 3 548 163€
NAF 5 all-time
Valuation method used
Net Income Multiple
323 756 €
×
2.9x
=943 027 €
Range: 452 847€ - 3 548 163€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 agences de publicité)
Compare MEDUSA MALHERBE with other companies in the same sector:
Yes, MEDUSA MALHERBE generated a net profit of 324 k€ in 2024.
Where is the headquarters of MEDUSA MALHERBE ?
The headquarters of MEDUSA MALHERBE is located in PARIS (75008), in the department Paris.
Where to find the tax return of MEDUSA MALHERBE ?
The tax return of MEDUSA MALHERBE 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 MEDUSA MALHERBE operate?
MEDUSA MALHERBE operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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