Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1981-01-22 (45 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: VINCENNES (94300), Val-de-Marne
MIROITERIE DU VAL DE MARNE : revenue, balance sheet and financial ratios
MIROITERIE DU VAL DE MARNE is a French company
founded 45 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in VINCENNES (94300),
this company of category PME
shows in 2023 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MIROITERIE DU VAL DE MARNE (SIREN 320798390)
Indicator
2024
2023
2022
2020
2018
2017
2016
Revenue
N/C
1 193 456 €
N/C
892 281 €
1 004 818 €
953 386 €
796 430 €
Net income
17 850 €
11 137 €
18 397 €
231 €
44 418 €
24 160 €
14 094 €
EBITDA
N/C
31 577 €
N/C
11 739 €
40 700 €
22 601 €
2 492 €
Net margin
N/C
0.9%
N/C
0.0%
4.4%
2.5%
1.8%
Revenue and income statement
In 2024, MIROITERIE DU VAL DE MARNE generates positive net income of 18 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 14 k€ -> 18 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
17 850 €
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 23%. 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 65%. 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
22.903%
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
65.102%
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 DU VAL DE MARNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2022
2023
2024
Debt ratio
8.424
27.893
17.516
14.194
19.869
8.628
22.903
Financial autonomy
50.457
31.282
59.011
52.806
60.529
71.621
65.102
Repayment capacity
1.094
2.325
1.164
4.3
None
0.968
None
Cash flow / Revenue
1.884%
2.758%
3.949%
1.014%
None%
2.426%
None%
Sector positioning
Debt ratio
22.92024
2022
2023
2024
Q1: 0.09
Med: 10.84
Q3: 41.67
Average+6 pts over 3 years
In 2024, the debt ratio of MIROITERIE DU VAL DE MARNE (22.90) 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
65.1%2024
2022
2023
2024
Q1: 4.76%
Med: 31.21%
Q3: 55.38%
Excellent
In 2024, the financial autonomy of MIROITERIE DU VAL DE MARNE (65.1%) 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
0.97 years2023
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.82 years
Average
In 2023, the repayment capacity of MIROITERIE DU VAL DE MARNE (0.97) 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 380.70. 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
380.703
Liquidity indicators evolution MIROITERIE DU VAL DE MARNE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2022
2023
2024
Liquidity ratio
221.668
405.639
498.176
230.44
283.854
288.466
380.703
Interest coverage
34.47
3.827
1.179
0.213
None
0.0
None
Sector positioning
Liquidity ratio
380.72024
2022
2023
2024
Q1: 141.8
Med: 207.68
Q3: 324.48
Excellent
In 2024, the liquidity ratio of MIROITERIE DU VAL DE MARNE (380.70) 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
0.0x2023
2023
Q1: 0.0x
Med: 0.0x
Q3: 1.37x
Average
In 2023, the interest coverage of MIROITERIE DU VAL DE MARNE (0.0x) 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: 171 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 90 days. The gap of 81 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
171 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
90 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 DU VAL DE MARNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2022
2023
2024
Operating WCR
58 450 €
-26 180 €
50 844 €
20 763 €
0 €
108 688 €
0 €
Inventory turnover (days)
8
14
6
17
0
14
0
Customer payment term (days)
31
69
23
30
0
12
171
Supplier payment term (days)
57
54
29
37
0
30
90
Positioning of MIROITERIE DU VAL DE MARNE 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 DU VAL DE MARNE is estimated at
53 084 €
(range 18 590€ - 101 083€).
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
18k€53k€101k€
53 084 €Range: 18 590€ - 101 083€
NAF 5 all-time
Valuation method used
Net Income Multiple
17 850 €
×
3.0x
=53 085 €
Range: 18 590€ - 101 084€
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 DU VAL DE MARNE with other companies in the same sector:
Frequently asked questions about MIROITERIE DU VAL DE MARNE
What is the revenue of MIROITERIE DU VAL DE MARNE ?
The revenue of MIROITERIE DU VAL DE MARNE in 2023 is 1.2 M€.
Is MIROITERIE DU VAL DE MARNE profitable?
Yes, MIROITERIE DU VAL DE MARNE generated a net profit of 18 k€ in 2024.
Where is the headquarters of MIROITERIE DU VAL DE MARNE ?
The headquarters of MIROITERIE DU VAL DE MARNE is located in VINCENNES (94300), in the department Val-de-Marne.
Where to find the tax return of MIROITERIE DU VAL DE MARNE ?
The tax return of MIROITERIE DU VAL DE MARNE 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 DU VAL DE MARNE operate?
MIROITERIE DU VAL DE MARNE 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