Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-11-10 (16 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: VAL-DE-MODER (67350), Bas-Rhin
MH DEVELOPPEMENTS SARL : revenue, balance sheet and financial ratios
MH DEVELOPPEMENTS SARL is a French company
founded 16 years ago,
specialized in the sector Activités des sièges sociaux.
Based in VAL-DE-MODER (67350),
this company of category PME
shows in 2023 a revenue of 594 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MH DEVELOPPEMENTS SARL (SIREN 517985503)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
594 000 €
449 000 €
232 500 €
412 100 €
650 100 €
601 800 €
627 600 €
622 600 €
Net income
113 622 €
-144 588 €
-153 033 €
81 286 €
431 677 €
427 114 €
457 317 €
288 560 €
EBITDA
166 200 €
31 686 €
-130 473 €
14 945 €
184 341 €
169 568 €
224 957 €
76 439 €
Net margin
19.1%
-32.2%
-65.8%
19.7%
66.4%
71.0%
72.9%
46.3%
Revenue and income statement
In 2023, MH DEVELOPPEMENTS SARL achieves revenue of 594 k€. Activity remains stable over the period (CAGR: -0.7%). Vs 2022, growth of +32% (449 k€ -> 594 k€). After deducting consumption (0 €), gross margin stands at 594 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 166 k€, representing 28.0% of revenue. Positive scissor effect: EBITDA margin improves by +20.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 114 k€, i.e. 19.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
594 000 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
594 000 €
EBITDA (2023)
?
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
166 200 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
154 340 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
113 622 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
28.0%
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 27%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 19.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
27.271%
Financial autonomy (2023)
?
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
46.797%
Cash flow / Revenue (2023)
?
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
19.137%
Repayment capacity (2023)
?
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
6.137
Asset age ratio (2023)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
88.805
58.2
39.762
36.962
37.607
40.475
24.853
27.271
Financial autonomy
39.81
46.52
55.091
60.244
51.424
45.904
46.109
46.797
Repayment capacity
5.248
2.251
2.399
2.563
11.169
-6.605
-4.689
6.137
Cash flow / Revenue
46.063%
88.658%
71.04%
66.796%
25.266%
-68.246%
-28.857%
19.137%
Sector positioning
Debt ratio
27.272023
2021
2022
2023
Q1: 0.15
Med: 18.7
Q3: 101.8
Average
In 2023, the debt ratio of MH DEVELOPPEMENTS SARL (27.27) 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
46.8%2023
2021
2022
2023
Q1: 13.7%
Med: 51.31%
Q3: 84.16%
Average
In 2023, the financial autonomy of MH DEVELOPPEMENTS SARL (46.8%) 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
6.14 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.21 years
Q3: 3.84 years
Average+50 pts over 3 years
In 2023, the repayment capacity of MH DEVELOPPEMENTS SARL (6.14) 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 115.54. 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 51.3x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
115.539
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
136.818
148.651
170.938
243.223
174.896
136.112
106.183
115.539
Interest coverage
56.754
33.978
30.847
17.129
223.326
-35.097
167.812
51.309
Sector positioning
Liquidity ratio
115.542023
2021
2022
2023
Q1: 110.28
Med: 414.47
Q3: 1925.09
Average
In 2023, the liquidity ratio of MH DEVELOPPEMENTS SARL (115.54) 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
51.31x2023
2021
2022
2023
Q1: -38.49x
Med: 0.0x
Q3: 2.71x
Excellent+50 pts over 3 years
In 2023, the interest coverage of MH DEVELOPPEMENTS SARL (51.3x) 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: 15 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 51 days. Excellent situation: suppliers finance 36 days of the operating cycle (retail model). Overall, WCR represents 88 days of revenue, i.e. 145 k€ to permanently finance. Over 2016-2023, WCR increased by +161%, requiring additional financing.
Operating WCR (2023)
?
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
144 728 €
Customer credit (2023)
?
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
15 j
Supplier credit (2023)
?
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
51 j
Inventory turnover (2023)
?
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 in days of revenue (2023)
?
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
88 j
WCR and payment terms evolution MH DEVELOPPEMENTS SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-236 040 €
-94 404 €
402 923 €
798 752 €
-20 745 €
32 487 €
99 507 €
144 728 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
6
0
21
31
27
93
101
15
Supplier payment term (days)
23
16
21
15
51
44
520
51
Positioning of MH DEVELOPPEMENTS SARL in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of MH DEVELOPPEMENTS SARL is estimated at
580 510 €
(range 282 492€ - 1 060 857€).
With an EBITDA of 166 200€, the sector multiple of 4.0x is applied.
The price/revenue ratio is 0.52x
(in line with sector norms).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
89 tx
282k€580k€1060k€
580 510 €Range: 282 492€ - 1 060 857€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
166 200 €×4.0x
Estimation668 335 €
342 837€ - 1 085 298€
Revenue Multiple30%
594 000 €×0.52x
Estimation311 005 €
127 223€ - 551 177€
Net Income Multiple20%
113 622 €×6.7x
Estimation765 205 €
364 535€ - 1 764 278€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 89 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 (Activités des sièges sociaux)
Compare MH DEVELOPPEMENTS SARL with other companies in the same sector:
Frequently asked questions about MH DEVELOPPEMENTS SARL
What is the revenue of MH DEVELOPPEMENTS SARL ?
The revenue of MH DEVELOPPEMENTS SARL in 2023 is 594 k€.
Is MH DEVELOPPEMENTS SARL profitable?
Yes, MH DEVELOPPEMENTS SARL generated a net profit of 114 k€ in 2023.
Where is the headquarters of MH DEVELOPPEMENTS SARL ?
The headquarters of MH DEVELOPPEMENTS SARL is located in VAL-DE-MODER (67350), in the department Bas-Rhin.
Where to find the tax return of MH DEVELOPPEMENTS SARL ?
The tax return of MH DEVELOPPEMENTS SARL 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 MH DEVELOPPEMENTS SARL operate?
MH DEVELOPPEMENTS SARL operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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