Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-06-21 (26 years)Status: ActiveBusiness sector: Commerce de détail d'articles de sport en magasin spécialiséLocation: BEZIERS (34500), Herault
MF DIFFUSION : revenue, balance sheet and financial ratios
MF DIFFUSION is a French company
founded 26 years ago,
specialized in the sector Commerce de détail d'articles de sport en magasin spécialisé.
Based in BEZIERS (34500),
this company of category PME
shows in 2022 a revenue of 10.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MF DIFFUSION (SIREN 423420207)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
10 154 879 €
8 673 910 €
10 199 022 €
10 229 730 €
9 981 459 €
9 173 465 €
Net income
336 014 €
131 696 €
50 676 €
529 464 €
323 307 €
636 181 €
668 054 €
683 576 €
580 310 €
EBITDA
N/C
N/C
N/C
682 228 €
509 640 €
827 816 €
875 628 €
1 068 997 €
762 845 €
Net margin
N/C
N/C
N/C
5.2%
3.7%
6.2%
6.5%
6.8%
6.3%
Revenue and income statement
In 2025, MF DIFFUSION generates positive net income of 336 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2025: 580 k€ -> 336 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
336 014 €
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 37%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
36.62%
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
41.633%
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
44.843
11.199
66.626
15.988
28.236
0.65
89.835
59.333
36.62
Financial autonomy
45.392
63.252
43.398
62.308
53.437
77.667
34.443
41.57
41.633
Repayment capacity
1.055
0.287
1.514
0.554
1.331
0.03
None
None
None
Cash flow / Revenue
6.671%
8.31%
6.568%
6.118%
4.855%
5.295%
None%
None%
None%
Sector positioning
Debt ratio
36.622025
2023
2024
2025
Q1: 7.97
Med: 32.89
Q3: 117.34
Average-14 pts over 3 years
In 2025, the debt ratio of MF DIFFUSION (36.62) 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
41.63%2025
2023
2024
2025
Q1: 17.77%
Med: 42.86%
Q3: 63.22%
Average
In 2025, the financial autonomy of MF DIFFUSION (41.6%) 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 184.17. 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
184.168
Liquidity indicators evolution MF DIFFUSION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
238.961
307.916
312.951
315.12
274.732
372.129
212.696
212.972
184.168
Interest coverage
0.847
0.523
0.757
0.616
0.571
0.719
None
None
None
Sector positioning
Liquidity ratio
184.172025
2023
2024
2025
Q1: 164.06
Med: 249.25
Q3: 397.18
Average-7 pts over 3 years
In 2025, the liquidity ratio of MF DIFFUSION (184.17) 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.
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 MF DIFFUSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
2 238 325 €
2 051 489 €
2 649 091 €
2 479 790 €
2 061 094 €
1 123 942 €
0 €
0 €
0 €
Inventory turnover (days)
64
58
63
61
66
30
0
0
0
Customer payment term (days)
15
17
25
25
20
15
0
0
0
Supplier payment term (days)
33
24
26
26
38
14
0
0
0
Positioning of MF DIFFUSION in its sector
Comparison with sector Commerce de détail d'articles de sport en magasin spécialisé
Valuation estimate
Based on 239 transactions of similar company sales
(all years),
the value of MF DIFFUSION is estimated at
1 536 175 €
(range 607 049€ - 2 776 662€).
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 value2025
239 transactions
607k€1536k€2776k€
1 536 175 €Range: 607 049€ - 2 776 662€
NAF 5 all-time
Valuation method used
Net Income Multiple
336 014 €
×
4.6x
=1 536 176 €
Range: 607 049€ - 2 776 662€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 239 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 (Commerce de détail d'articles de sport en magasin spécialisé)
Compare MF DIFFUSION with other companies in the same sector:
Yes, MF DIFFUSION generated a net profit of 336 k€ in 2025.
Where is the headquarters of MF DIFFUSION ?
The headquarters of MF DIFFUSION is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of MF DIFFUSION ?
The tax return of MF DIFFUSION 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 MF DIFFUSION operate?
MF DIFFUSION operates in the sector Commerce de détail d'articles de sport en magasin spécialisé (NAF code 47.64Z). 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