Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2000-06-01 (25 years)Status: ActiveBusiness sector: Services des traiteurs Location: PARIS (75005), Paris
MESSOGHIOS SAVEURS DU SUD : revenue, balance sheet and financial ratios
MESSOGHIOS SAVEURS DU SUD is a French company
founded 25 years ago,
specialized in the sector Services des traiteurs .
Based in PARIS (75005),
this company of category PME
shows in 2024 a revenue of 5.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MESSOGHIOS SAVEURS DU SUD (SIREN 432165363)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 040 019 €
4 714 182 €
4 678 174 €
3 850 015 €
3 186 116 €
4 244 585 €
4 482 944 €
4 932 691 €
2 932 749 €
Net income
358 €
32 197 €
66 241 €
371 173 €
154 537 €
134 922 €
77 363 €
3 813 €
-63 087 €
EBITDA
67 118 €
11 036 €
14 712 €
334 710 €
-14 666 €
162 299 €
86 492 €
6 361 €
-80 736 €
Net margin
0.0%
0.7%
1.4%
9.6%
4.9%
3.2%
1.7%
0.1%
-2.2%
Revenue and income statement
In 2024, MESSOGHIOS SAVEURS DU SUD achieves revenue of 5.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.0%. Vs 2023: +7%. After deducting consumption (2.3 M€), gross margin stands at 2.7 M€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 67 k€, representing 1.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 358 €, i.e. 0.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 040 019 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 710 003 €
EBITDA (2024)
?
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
67 118 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
85 827 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
358 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.3%
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 80%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 30%. 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
80.125%
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
29.884%
Cash flow / Revenue (2024)
?
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
-0.193%
Repayment capacity (2024)
?
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
-47.039
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution MESSOGHIOS SAVEURS DU SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
203.699
309.456
100.447
191.005
46.72
26.12
92.681
128.065
80.125
Financial autonomy
13.796
7.026
16.09
20.563
31.206
45.994
28.474
24.254
29.884
Repayment capacity
-2.045
-2.63
0.364
3.251
4.102
0.687
14.041
35.794
-47.039
Cash flow / Revenue
-3.607%
-1.432%
7.322%
2.454%
1.683%
6.828%
0.891%
0.333%
-0.193%
Sector positioning
Debt ratio
80.122024
2022
2023
2024
Q1: 0.0
Med: 20.78
Q3: 90.47
Average+7 pts over 3 years
In 2024, the debt ratio of MESSOGHIOS SAVEURS DU SUD (80.12) 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
29.88%2024
2022
2023
2024
Q1: 2.86%
Med: 27.08%
Q3: 52.13%
Good
In 2024, the financial autonomy of MESSOGHIOS SAVEURS DU SUD (29.9%) 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
-47.04 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.12 years
Q3: 1.9 years
Excellent-55 pts over 3 years
In 2024, the repayment capacity of MESSOGHIOS SAVEURS DU SUD (-47.04) 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 167.46. 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 12.2x. Operating income very largely covers interest expenses: high safety margin.
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
167.461
Interest coverage (2024)
?
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
12.177
Liquidity indicators evolution MESSOGHIOS SAVEURS DU SUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
145.372
115.27
128.438
125.587
167.797
209.029
182.125
158.946
167.461
Interest coverage
-13.012
263.182
7.408
1.42
-16.651
0.426
5.01
45.243
12.177
Sector positioning
Liquidity ratio
167.462024
2022
2023
2024
Q1: 91.94
Med: 160.86
Q3: 294.23
Good
In 2024, the liquidity ratio of MESSOGHIOS SAVEURS DU SUD (167.46) 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
12.18x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.38x
Excellent
In 2024, the interest coverage of MESSOGHIOS SAVEURS DU SUD (12.2x) 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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. Excellent situation: suppliers finance 60 days of the operating cycle (retail model). Inventory turnover is 7 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 108 days of revenue, i.e. 1.5 M€ to permanently finance. Over 2016-2024, WCR increased by +186%, requiring additional financing.
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
1 511 955 €
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
13 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
73 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
7 j
WCR in days of revenue (2024)
?
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
108 j
WCR and payment terms evolution MESSOGHIOS SAVEURS DU SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
529 479 €
1 301 688 €
932 452 €
951 806 €
802 997 €
728 692 €
1 622 204 €
2 189 078 €
1 511 955 €
Inventory turnover (days)
10
6
5
4
6
4
3
4
7
Customer payment term (days)
50
21
37
58
61
43
44
22
13
Supplier payment term (days)
47
87
63
52
85
62
81
99
73
Positioning of MESSOGHIOS SAVEURS DU SUD in its sector
Comparison with sector Services des traiteurs
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 935 907€ to 2 207 178€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
935k€1514k€2207k€
1 514 740 €Range: 935 907€ - 2 207 178€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 23 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 (Services des traiteurs )
Compare MESSOGHIOS SAVEURS DU SUD with other companies in the same sector:
Frequently asked questions about MESSOGHIOS SAVEURS DU SUD
What is the revenue of MESSOGHIOS SAVEURS DU SUD ?
The revenue of MESSOGHIOS SAVEURS DU SUD in 2024 is 5.0 M€.
Is MESSOGHIOS SAVEURS DU SUD profitable?
Yes, MESSOGHIOS SAVEURS DU SUD generated a net profit of 358€ in 2024.
Where is the headquarters of MESSOGHIOS SAVEURS DU SUD ?
The headquarters of MESSOGHIOS SAVEURS DU SUD is located in PARIS (75005), in the department Paris.
Where to find the tax return of MESSOGHIOS SAVEURS DU SUD ?
The tax return of MESSOGHIOS SAVEURS DU SUD 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 MESSOGHIOS SAVEURS DU SUD operate?
MESSOGHIOS SAVEURS DU SUD operates in the sector Services des traiteurs (NAF code 56.21Z). 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