Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1998-04-01 (28 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: DRANCY (93700), Seine-Saint-Denis
MEN SERR : revenue, balance sheet and financial ratios
MEN SERR is a French company
founded 28 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in DRANCY (93700),
this company of category PME
shows in 2021 a revenue of 527 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2022, MEN SERR generates positive net income of 50 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2022: 8 k€ -> 50 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
50 293 €
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 52%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
51.812%
Financial autonomy (2022)
?
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
37.862%
Solvency indicators evolution MEN SERR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Debt ratio
9.002
105.552
96.649
81.456
106.839
51.812
Financial autonomy
16.981
27.439
32.296
34.404
28.626
37.862
Repayment capacity
-0.368
3.711
-1.813
-9.722
-2.319
None
Cash flow / Revenue
-3.355%
5.336%
-9.272%
-1.677%
-7.47%
None%
Sector positioning
Debt ratio
51.812022
2020
2021
2022
Q1: 4.33
Med: 26.3
Q3: 73.96
Average-10 pts over 3 years
In 2022, the debt ratio of MEN SERR (51.81) 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
37.86%2022
2020
2021
2022
Q1: 19.18%
Med: 37.32%
Q3: 55.05%
Good
In 2022, the financial autonomy of MEN SERR (37.9%) 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
-2.32 years2021
2020
2021
Q1: 0.0 years
Med: 0.39 years
Q3: 2.51 years
Excellent
In 2021, the repayment capacity of MEN SERR (-2.32) 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 224.59. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
224.588
Liquidity indicators evolution MEN SERR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
133.318
252.776
261.839
298.629
253.429
224.588
Interest coverage
0.0
-13.646
-5.628
-15.947
-3.478
None
Sector positioning
Liquidity ratio
224.592022
2020
2021
2022
Q1: 155.15
Med: 215.17
Q3: 298.37
Good-18 pts over 3 years
In 2022, the liquidity ratio of MEN SERR (224.59) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-3.48x2021
2020
2021
Q1: 0.0x
Med: 0.36x
Q3: 2.5x
Average
In 2021, the interest coverage of MEN SERR (-3.5x) 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 (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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 MEN SERR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
29 514 €
26 607 €
137 164 €
105 130 €
95 164 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
158
115
84
89
83
0
Supplier payment term (days)
124
48
50
40
56
0
Positioning of MEN SERR in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (30 transactions).
This range of 26 512€ to 261 293€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
26k€83k€261k€
83 011 €Range: 26 512€ - 261 293€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 30 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 (Travaux de menuiserie métallique et serrurerie)
Compare MEN SERR with other companies in the same sector:
Yes, MEN SERR generated a net profit of 50 k€ in 2022.
Where is the headquarters of MEN SERR ?
The headquarters of MEN SERR is located in DRANCY (93700), in the department Seine-Saint-Denis.
Where to find the tax return of MEN SERR ?
The tax return of MEN SERR 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 MEN SERR operate?
MEN SERR operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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