Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-11-19 (23 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: SAINT-ALBAN-DE-ROCHE (38080), Isere
MILLE ET UN PAINS : revenue, balance sheet and financial ratios
MILLE ET UN PAINS is a French company
founded 23 years ago,
specialized in the sector Activités des sièges sociaux.
Based in SAINT-ALBAN-DE-ROCHE (38080),
this company of category PME
shows in 2018 a revenue of 771 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MILLE ET UN PAINS (SIREN 444239891)
Indicator
2024
2022
2021
2020
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
771 380 €
739 136 €
734 648 €
Net income
-44 800 €
148 076 €
84 297 €
63 465 €
68 028 €
67 680 €
9 268 €
EBITDA
-17 553 €
N/C
N/C
N/C
84 519 €
103 323 €
66 742 €
Net margin
N/C
N/C
N/C
N/C
8.8%
9.2%
1.3%
Revenue and income statement
In 2024, MILLE ET UN PAINS records a net loss of 45 k€. This deficit will reduce equity on the balance sheet.
EBITDA (2024)
?
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
-17 553 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-37 184 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-44 800 €
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 4%. 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 96%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3.698%
Financial autonomy (2024)
?
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
96.235%
Repayment capacity (2024)
?
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
-0.325
Solvency indicators evolution MILLE ET UN PAINS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2024
Debt ratio
95.534
49.524
17.813
3.228
17.796
10.783
3.698
Financial autonomy
41.921
56.294
70.466
82.154
72.896
78.765
96.235
Repayment capacity
4.333
1.608
0.91
None
None
None
-0.325
Cash flow / Revenue
7.145%
12.744%
9.489%
None%
None%
None%
None%
Sector positioning
Debt ratio
3.72024
2021
2022
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Good-11 pts over 3 years
In 2024, the debt ratio of MILLE ET UN PAINS (3.70) 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
96.23%2024
2021
2022
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of MILLE ET UN PAINS (96.2%) 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
-0.33 years2024
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Excellent
In 2024, the repayment capacity of MILLE ET UN PAINS (-0.33) 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 46783.77. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
46783.77
Interest coverage (2024)
?
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
-216.276
Liquidity indicators evolution MILLE ET UN PAINS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2024
Liquidity ratio
59.198
106.343
100.561
179.611
215.262
751.638
46783.77
Interest coverage
10.316
4.599
2.834
None
None
None
-216.276
Sector positioning
Liquidity ratio
46783.772024
2021
2022
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Excellent+37 pts over 3 years
In 2024, the liquidity ratio of MILLE ET UN PAINS (46783.77) 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
-216.28x2024
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average
In 2024, the interest coverage of MILLE ET UN PAINS (-216.3x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 14 days. Favorable situation: supplier credit is longer than customer credit by 14 days.
Operating WCR (2024)
?
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 (2024)
?
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 (2024)
?
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
14 j
Inventory turnover (2024)
?
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 MILLE ET UN PAINS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2024
Operating WCR
-27 336 €
-22 817 €
-33 987 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
4
4
5
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
41
34
27
0
0
0
14
Positioning of MILLE ET UN PAINS in its sector
Comparison with sector Activités des sièges sociaux
Similar companies (Activités des sièges sociaux)
Compare MILLE ET UN PAINS with other companies in the same sector:
Frequently asked questions about MILLE ET UN PAINS
What is the revenue of MILLE ET UN PAINS ?
The revenue of MILLE ET UN PAINS in 2018 is 771 k€.
Is MILLE ET UN PAINS profitable?
MILLE ET UN PAINS recorded a net loss in 2024.
Where is the headquarters of MILLE ET UN PAINS ?
The headquarters of MILLE ET UN PAINS is located in SAINT-ALBAN-DE-ROCHE (38080), in the department Isere.
Where to find the tax return of MILLE ET UN PAINS ?
The tax return of MILLE ET UN PAINS 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 MILLE ET UN PAINS operate?
MILLE ET UN PAINS 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