METHABRAYE : revenue, balance sheet and financial ratios

METHABRAYE is a French company founded 13 years ago, specialized in the sector Production de combustibles gazeux. Based in SAVIGNY-SUR-BRAYE (41360), this company of category PME shows in 2023 a revenue of 1.3 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - METHABRAYE (SIREN 752694620)
Indicator 2025 2024 2023 2022 2021 2020
Revenue N/C N/C 1 286 715 € 1 331 980 € 1 298 226 € 1 061 910 €
Net income 269 491 € 63 977 € -146 097 € -14 792 € 42 066 € 11 655 €
EBITDA N/C N/C 307 298 € 397 294 € 423 927 € 290 376 €
Net margin N/C N/C -11.4% -1.1% 3.2% 1.1%

Revenue and income statement

In 2025, METHABRAYE generates positive net income of 269 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2020-2025: 12 k€ -> 269 k€.

Net income (2025) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

269 491 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 1085%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

Debt ratio (2025) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

1085.004%

Financial autonomy (2025) ?
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

7.797%

Asset age ratio (2025) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

69.3%

Solvency indicators evolution
METHABRAYE

Sector positioning

Debt ratio
1085.0 2025
2023
2024
2025
Q1: 206.84
Med: 365.3
Q3: 636.67
Watch

In 2025, the debt ratio of METHABRAYE (1085.00) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.

Financial autonomy
7.8% 2025
2023
2024
2025
Q1: 12.02%
Med: 20.49%
Q3: 32.24%
Watch -7 pts over 3 years

In 2025, the financial autonomy of METHABRAYE (7.8%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.

Repayment capacity
38.01 years 2023
2023
Q1: -9.31 years
Med: 0.0 years
Q3: 6.39 years
Watch

In 2023, the repayment capacity of METHABRAYE (38.01) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 135.17. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2025) ?
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

135.168

Liquidity indicators evolution
METHABRAYE

Sector positioning

Liquidity ratio
135.17 2025
2023
2024
2025
Q1: 0.0
Med: 209.76
Q3: 458.82
Average +17 pts over 3 years

In 2025, the liquidity ratio of METHABRAYE (135.17) 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.

Interest coverage
40.49x 2023
2023
Q1: -67.03x
Med: 0.0x
Q3: 11.17x
Excellent

In 2023, the interest coverage of METHABRAYE (40.5x) 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.

Operating WCR (2025) ?
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 (2025) ?
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 (2025) ?
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 (2025) ?
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
METHABRAYE

Positioning of METHABRAYE in its sector

Comparison with sector Production de combustibles gazeux

Valuation estimate

Based on 127 transactions of similar company sales (all years), the value of METHABRAYE is estimated at 746 409 € (range 157 665€ - 2 718 529€). 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 value 2025
127 transactions
157k€ 746k€ 2718k€
746 409 € Range: 157 665€ - 2 718 529€
Section all-time Aggregated at NAF section level

Valuation method used

Net Income Multiple
269 491 € × 2.8x = 746 409 €
Range: 157 665€ - 2 718 529€

Only this financial indicator is available for this company.

How is this estimate calculated?

This estimate is based on the analysis of 127 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 (Production de combustibles gazeux)

Compare METHABRAYE with other companies in the same sector:

Frequently asked questions about METHABRAYE

What is the revenue of METHABRAYE ?

The revenue of METHABRAYE in 2023 is 1.3 M€.

Is METHABRAYE profitable?

Yes, METHABRAYE generated a net profit of 269 k€ in 2025.

Where is the headquarters of METHABRAYE ?

The headquarters of METHABRAYE is located in SAVIGNY-SUR-BRAYE (41360), in the department Loir-et-Cher.

Where to find the tax return of METHABRAYE ?

The tax return of METHABRAYE 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 METHABRAYE operate?

METHABRAYE operates in the sector Production de combustibles gazeux (NAF code 35.21Z). See the 'Sector positioning' section above to compare the company with its competitors.