Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-09-17 (7 years)Status: ActiveBusiness sector: Fabrication de structures métalliques et de parties de structuresLocation: PERTUIS (84120), Vaucluse
METAL'VAR : revenue, balance sheet and financial ratios
METAL'VAR is a French company
founded 7 years ago,
specialized in the sector Fabrication de structures métalliques et de parties de structures.
Based in PERTUIS (84120),
this company of category PME
shows in 2020 a revenue of 323 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2021, METAL'VAR records a net loss of 0 €. This deficit will reduce equity on the balance sheet. Change over 2019-2020: 3 k€ -> 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 79%. 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
79.218%
Financial autonomy (2021)
?
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
30.389%
Asset age ratio (2021)
?
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
2019
2020
2021
Debt ratio
1874.586
283.024
79.218
Financial autonomy
64.819
34.381
30.389
Repayment capacity
0.0
0.704
None
Cash flow / Revenue
1.158%
22.506%
None%
Sector positioning
Debt ratio
79.222021
2019
2020
2021
Q1: 6.58
Med: 31.09
Q3: 80.85
Average
In 2021, the debt ratio of METAL'VAR (79.22) 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
30.39%2021
2019
2020
2021
Q1: 22.41%
Med: 38.84%
Q3: 56.76%
Average-41 pts over 3 years
In 2021, the financial autonomy of METAL'VAR (30.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.7 years2020
2019
2020
Q1: 0.0 years
Med: 0.8 years
Q3: 3.64 years
Good+22 pts over 2 years
In 2020, the repayment capacity of METAL'VAR (0.70) 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 154.03. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
154.033
Liquidity indicators evolution METAL'VAR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
Liquidity ratio
41.333
155.096
154.033
Interest coverage
10.933
0.614
None
Sector positioning
Liquidity ratio
154.032021
2019
2020
2021
Q1: 164.1
Med: 222.23
Q3: 315.87
Watch+15 pts over 3 years
In 2021, the liquidity ratio of METAL'VAR (154.03) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.61x2020
2019
2020
Q1: 0.0x
Med: 0.72x
Q3: 3.86x
Average-29 pts over 2 years
In 2020, the interest coverage of METAL'VAR (0.6x) 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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 METAL'VAR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
Operating WCR
-81 009 €
-131 212 €
0 €
Inventory turnover (days)
9
19
0
Customer payment term (days)
21
0
0
Supplier payment term (days)
39
44
0
Positioning of METAL'VAR in its sector
Comparison with sector Fabrication de structures métalliques et de parties de structures
Similar companies (Fabrication de structures métalliques et de parties de structures)
Compare METAL'VAR with other companies in the same sector:
Yes, METAL'VAR generated a net profit of 29 k€ in 2020.
Where is the headquarters of METAL'VAR ?
The headquarters of METAL'VAR is located in PERTUIS (84120), in the department Vaucluse.
Where to find the tax return of METAL'VAR ?
The tax return of METAL'VAR 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 METAL'VAR operate?
METAL'VAR operates in the sector Fabrication de structures métalliques et de parties de structures (NAF code 25.11Z). 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