Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-03-13 (9 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: TUCHAN (11350), Aude
MG PATRIMONIAL : revenue, balance sheet and financial ratios
MG PATRIMONIAL is a French company
founded 9 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in TUCHAN (11350),
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.
Financial history - MG PATRIMONIAL (SIREN 828289249)
Indicator
2025
2024
2023
2022
2021
2020
2019
Revenue
N/C
N/C
1 277 727 €
1 218 185 €
1 115 286 €
1 041 551 €
946 793 €
Net income
33 232 €
41 450 €
19 180 €
34 127 €
83 134 €
83 770 €
90 656 €
EBITDA
N/C
N/C
26 437 €
33 364 €
86 249 €
85 932 €
92 999 €
Net margin
N/C
N/C
1.5%
2.8%
7.5%
8.0%
9.6%
Revenue and income statement
In 2025, MG PATRIMONIAL generates positive net income of 33 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2019-2025: 91 k€ -> 33 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
33 232 €
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 30%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 66%. 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
30.278%
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
66.0%
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
2019
2020
2021
2022
2023
2024
2025
Debt ratio
239.373
148.911
99.409
79.997
61.656
42.167
30.278
Financial autonomy
25.34
35.043
43.837
47.164
51.075
56.272
66.0
Repayment capacity
6.064
5.683
4.938
11.388
12.471
None
None
Cash flow / Revenue
9.236%
7.686%
6.997%
2.377%
1.667%
None%
None%
Sector positioning
Debt ratio
30.282025
2023
2024
2025
Q1: 0.0
Med: 9.32
Q3: 106.89
Average
In 2025, the debt ratio of MG PATRIMONIAL (30.28) 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
66.0%2025
2023
2024
2025
Q1: 5.44%
Med: 48.25%
Q3: 86.22%
Good
In 2025, the financial autonomy of MG PATRIMONIAL (66.0%) 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
12.47 years2023
2023
Q1: -0.3 years
Med: 0.44 years
Q3: 10.35 years
Average
In 2023, the repayment capacity of MG PATRIMONIAL (12.47) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 106.96. 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
106.959
Liquidity indicators evolution MG PATRIMONIAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
182.498
196.562
208.637
165.852
127.295
110.893
106.959
Interest coverage
4.767
4.273
3.714
8.206
8.696
None
None
Sector positioning
Liquidity ratio
106.962025
2023
2024
2025
Q1: 94.97
Med: 379.16
Q3: 1892.71
Average
In 2025, the liquidity ratio of MG PATRIMONIAL (106.96) 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
8.7x2023
2023
Q1: 0.0x
Med: 0.0x
Q3: 16.99x
Good
In 2023, the interest coverage of MG PATRIMONIAL (8.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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 MG PATRIMONIAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
2025
Operating WCR
83 318 €
88 240 €
97 565 €
95 079 €
86 694 €
0 €
0 €
Inventory turnover (days)
25
23
28
26
24
0
0
Customer payment term (days)
5
7
6
5
5
0
0
Supplier payment term (days)
53
43
37
41
43
0
0
Positioning of MG PATRIMONIAL in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 117 transactions of similar company sales
in 2025,
the value of MG PATRIMONIAL is estimated at
154 007 €
(range 41 873€ - 358 226€).
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
117 transactions
41k€154k€358k€
154 007 €Range: 41 873€ - 358 226€
NAF 5 année 2025
Valuation method used
Net Income Multiple
33 232 €
×
4.6x
=154 007 €
Range: 41 873€ - 358 227€
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 117 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 (Location de terrains et d'autres biens immobiliers)
Compare MG PATRIMONIAL with other companies in the same sector:
Yes, MG PATRIMONIAL generated a net profit of 33 k€ in 2025.
Where is the headquarters of MG PATRIMONIAL ?
The headquarters of MG PATRIMONIAL is located in TUCHAN (11350), in the department Aude.
Where to find the tax return of MG PATRIMONIAL ?
The tax return of MG PATRIMONIAL 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 MG PATRIMONIAL operate?
MG PATRIMONIAL operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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