MICHAEL CONTROLE : revenue, balance sheet and financial ratios
MICHAEL CONTROLE is a French company
founded 29 years ago,
specialized in the sector Contrôle technique automobile.
Based in LANDRES (54970),
this company of category PME
shows in 2022 a revenue of 332 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MICHAEL CONTROLE (SIREN 410568240)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
331 747 €
442 694 €
N/C
N/C
535 900 €
512 662 €
487 120 €
Net income
55 132 €
38 654 €
57 498 €
49 208 €
52 718 €
57 586 €
10 576 €
EBITDA
-22 839 €
54 486 €
N/C
N/C
88 383 €
40 310 €
33 161 €
Net margin
16.6%
8.7%
N/C
N/C
9.8%
11.2%
2.2%
Revenue and income statement
In 2022, MICHAEL CONTROLE achieves revenue of 332 k€. Revenue is declining over the period 2016-2022 (CAGR: -6.2%). Significant drop of -25% vs 2021. After deducting consumption (19 k€), gross margin stands at 313 k€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -23 k€, representing -6.9% of revenue. Warning negative scissor effect: despite revenue change (-25%), EBITDA varies by -142%, reducing margin by 19.2 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 55 k€, i.e. 16.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
331 747 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
312 757 €
EBITDA (2022)
?
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
-22 839 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-34 116 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
55 132 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-6.9%
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 9%. 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 77%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
8.889%
Financial autonomy (2022)
?
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
77.248%
Cash flow / Revenue (2022)
?
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
-7.45%
Repayment capacity (2022)
?
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
-1.286
Asset age ratio (2022)
?
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
Debt ratio
45.237
23.429
18.109
21.072
10.529
10.637
8.889
Financial autonomy
44.141
56.799
64.382
64.648
67.941
75.5
77.248
Repayment capacity
2.863
1.826
0.776
None
None
0.798
-1.286
Cash flow / Revenue
4.856%
5.171%
10.518%
None%
None%
9.701%
-7.45%
Sector positioning
Debt ratio
8.892022
2020
2021
2022
Q1: 0.33
Med: 13.56
Q3: 65.47
Good+5 pts over 3 years
In 2022, the debt ratio of MICHAEL CONTROLE (8.89) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
77.25%2022
2020
2021
2022
Q1: 19.96%
Med: 49.79%
Q3: 73.19%
Excellent
In 2022, the financial autonomy of MICHAEL CONTROLE (77.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
-1.29 years2022
2021
2022
Q1: 0.0 years
Med: 0.24 years
Q3: 2.33 years
Excellent-35 pts over 2 years
In 2022, the repayment capacity of MICHAEL CONTROLE (-1.29) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 575.52. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
575.525
Interest coverage (2022)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-1.69
Liquidity indicators evolution MICHAEL CONTROLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
90.51
132.0
178.019
304.139
294.945
458.902
575.525
Interest coverage
15.298
9.099
2.82
None
None
1.404
-1.69
Sector positioning
Liquidity ratio
575.522022
2020
2021
2022
Q1: 116.59
Med: 226.75
Q3: 412.47
Excellent+12 pts over 3 years
In 2022, the liquidity ratio of MICHAEL CONTROLE (575.52) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-1.69x2022
2021
2022
Q1: 0.0x
Med: 0.15x
Q3: 2.92x
Average-38 pts over 2 years
In 2022, the interest coverage of MICHAEL CONTROLE (-1.7x) 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. Average customer payment term: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 52 days. Excellent situation: suppliers finance 49 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-39 days): operations structurally generate cash. Over 2016-2022, WCR increased by +26%, requiring additional financing.
Operating WCR (2022)
?
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
-35 905 €
Customer credit (2022)
?
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
3 j
Supplier credit (2022)
?
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
52 j
Inventory turnover (2022)
?
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
1 j
WCR in days of revenue (2022)
?
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
-39 j
WCR and payment terms evolution MICHAEL CONTROLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-48 439 €
-40 090 €
-49 083 €
0 €
0 €
-33 344 €
-35 905 €
Inventory turnover (days)
1
2
2
0
0
2
1
Customer payment term (days)
5
11
5
33
39
4
3
Supplier payment term (days)
26
35
32
394
385
44
52
Positioning of MICHAEL CONTROLE in its sector
Comparison with sector Contrôle technique automobile
Valuation estimate
Based on 53 transactions of similar company sales
in 2022,
the value of MICHAEL CONTROLE is estimated at
150 319 €
(range 81 876€ - 287 846€).
The price/revenue ratio is 0.54x
(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 value2022
53 tx
81k€150k€287k€
150 319 €Range: 81 876€ - 287 846€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
331 747 €×0.54x
Estimation180 613 €
101 703€ - 306 956€
Net Income Multiple20%
55 132 €×1.9x
Estimation104 879 €
52 137€ - 259 182€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 53 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 (Contrôle technique automobile)
Compare MICHAEL CONTROLE with other companies in the same sector:
The revenue of MICHAEL CONTROLE in 2022 is 332 k€.
Is MICHAEL CONTROLE profitable?
Yes, MICHAEL CONTROLE generated a net profit of 55 k€ in 2022.
Where is the headquarters of MICHAEL CONTROLE ?
The headquarters of MICHAEL CONTROLE is located in LANDRES (54970), in the department Meurthe-et-Moselle.
Where to find the tax return of MICHAEL CONTROLE ?
The tax return of MICHAEL CONTROLE 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 MICHAEL CONTROLE operate?
MICHAEL CONTROLE operates in the sector Contrôle technique automobile (NAF code 71.20A). 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