Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-07-01 (22 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: MAGNY-EN-VEXIN (95420), Val-d'Oise
MIROITERIE DE L'EPTE : revenue, balance sheet and financial ratios
MIROITERIE DE L'EPTE is a French company
founded 22 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in MAGNY-EN-VEXIN (95420),
this company of category PME
shows in 2023 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MIROITERIE DE L'EPTE (SIREN 449024462)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 118 460 €
N/C
N/C
1 184 841 €
1 480 678 €
964 482 €
906 710 €
782 350 €
Net income
28 002 €
52 371 €
43 364 €
-21 736 €
100 970 €
22 967 €
5 131 €
46 823 €
21 224 €
EBITDA
N/C
83 449 €
N/C
N/C
161 486 €
56 261 €
21 699 €
78 691 €
43 732 €
Net margin
N/C
4.7%
N/C
N/C
8.5%
1.6%
0.5%
5.2%
2.7%
Revenue and income statement
In 2024, MIROITERIE DE L'EPTE generates positive net income of 28 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 21 k€ -> 28 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
28 002 €
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 45%. 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
34.061%
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
45.253%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution MIROITERIE DE L'EPTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
24.068
23.382
52.056
15.429
5.022
4.51
0.892
9.815
34.061
Financial autonomy
47.429
40.209
34.274
37.024
51.7
54.364
56.954
46.46
45.253
Repayment capacity
0.588
0.475
3.44
0.485
0.087
None
None
0.282
None
Cash flow / Revenue
4.865%
7.035%
1.879%
3.042%
10.6%
None%
None%
6.158%
None%
Sector positioning
Debt ratio
34.062024
2022
2023
2024
Q1: 0.09
Med: 10.84
Q3: 41.67
Average+42 pts over 3 years
In 2024, the debt ratio of MIROITERIE DE L'EPTE (34.06) 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
45.25%2024
2022
2023
2024
Q1: 4.76%
Med: 31.21%
Q3: 55.38%
Good-10 pts over 3 years
In 2024, the financial autonomy of MIROITERIE DE L'EPTE (45.2%) 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
0.28 years2023
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.82 years
Average
In 2023, the repayment capacity of MIROITERIE DE L'EPTE (0.28) 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 176.14. 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
176.144
Liquidity indicators evolution MIROITERIE DE L'EPTE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
193.128
163.877
160.613
135.168
177.033
201.531
215.44
181.218
176.144
Interest coverage
1.335
0.294
3.166
0.764
0.066
None
None
0.626
None
Sector positioning
Liquidity ratio
176.142024
2022
2023
2024
Q1: 141.8
Med: 207.68
Q3: 324.48
Average-15 pts over 3 years
In 2024, the liquidity ratio of MIROITERIE DE L'EPTE (176.14) 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
0.63x2023
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.37x
Good
In 2023, the interest coverage of MIROITERIE DE L'EPTE (0.6x) 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 (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
0 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 MIROITERIE DE L'EPTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
53 309 €
156 779 €
174 340 €
83 436 €
159 586 €
0 €
0 €
194 355 €
0 €
Inventory turnover (days)
9
18
23
4
5
0
0
5
0
Customer payment term (days)
41
77
51
42
69
0
0
42
0
Supplier payment term (days)
15
33
47
39
42
0
0
39
0
Positioning of MIROITERIE DE L'EPTE in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of MIROITERIE DE L'EPTE is estimated at
83 275 €
(range 29 163€ - 158 573€).
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 value2024
88 tx
29k€83k€158k€
83 275 €Range: 29 163€ - 158 573€
NAF 5 all-time
Valuation method used
Net Income Multiple
28 002 €
×
3.0x
=83 276 €
Range: 29 163€ - 158 574€
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 88 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 (Travaux de peinture et vitrerie)
Compare MIROITERIE DE L'EPTE with other companies in the same sector:
Frequently asked questions about MIROITERIE DE L'EPTE
What is the revenue of MIROITERIE DE L'EPTE ?
The revenue of MIROITERIE DE L'EPTE in 2023 is 1.1 M€.
Is MIROITERIE DE L'EPTE profitable?
Yes, MIROITERIE DE L'EPTE generated a net profit of 28 k€ in 2024.
Where is the headquarters of MIROITERIE DE L'EPTE ?
The headquarters of MIROITERIE DE L'EPTE is located in MAGNY-EN-VEXIN (95420), in the department Val-d'Oise.
Where to find the tax return of MIROITERIE DE L'EPTE ?
The tax return of MIROITERIE DE L'EPTE 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 MIROITERIE DE L'EPTE operate?
MIROITERIE DE L'EPTE operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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