Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-05-01 (11 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: MARSEILLE (13016), Bouches-du-Rhone
MIROITERIE EDV : revenue, balance sheet and financial ratios
MIROITERIE EDV is a French company
founded 11 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in MARSEILLE (13016),
this company of category PME
shows in 2020 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MIROITERIE EDV (SIREN 802951251)
Indicator
2022
2021
2020
2019
2017
Revenue
N/C
N/C
2 090 362 €
2 078 308 €
1 005 051 €
Net income
7 061 €
-117 447 €
120 633 €
71 893 €
191 €
EBITDA
N/C
N/C
220 877 €
163 117 €
7 115 €
Net margin
N/C
N/C
5.8%
3.5%
0.0%
Revenue and income statement
In 2022, MIROITERIE EDV generates positive net income of 7 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2022: 191 € -> 7 k€.
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 061 €
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 -187%. 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 -7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-186.7%
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
-7.346%
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
2017
2019
2020
2021
2022
Debt ratio
49.851
100.404
155.196
-235.651
-186.7
Financial autonomy
22.555
23.468
17.207
-9.442
-7.346
Repayment capacity
-3.873
1.533
1.668
None
None
Cash flow / Revenue
-0.722%
3.957%
5.873%
None%
None%
Sector positioning
Debt ratio
-186.72022
2020
2021
2022
Q1: 0.12
Med: 13.37
Q3: 56.34
Excellent-50 pts over 3 years
In 2022, the debt ratio of MIROITERIE EDV (-186.70) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-7.35%2022
2020
2021
2022
Q1: 4.78%
Med: 29.35%
Q3: 51.85%
Average-13 pts over 3 years
In 2022, the financial autonomy of MIROITERIE EDV (-7.3%) 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
1.67 years2020
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 1.03 years
Average
In 2020, the repayment capacity of MIROITERIE EDV (1.67) 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 91.72. 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
91.715
Liquidity indicators evolution MIROITERIE EDV
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
2021
2022
Liquidity ratio
120.119
139.646
137.114
92.801
91.715
Interest coverage
1.476
3.163
2.563
None
None
Sector positioning
Liquidity ratio
91.722022
2020
2021
2022
Q1: 140.45
Med: 202.74
Q3: 302.76
Watch-8 pts over 3 years
In 2022, the liquidity ratio of MIROITERIE EDV (91.72) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
2.56x2020
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.17x
Excellent
In 2020, the interest coverage of MIROITERIE EDV (2.6x) 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: 1139 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 295 days. The gap of 844 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 (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
0 €
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
1139 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
295 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
0 j
WCR and payment terms evolution MIROITERIE EDV
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
2021
2022
Operating WCR
82 856 €
190 789 €
152 722 €
0 €
0 €
Inventory turnover (days)
16
8
9
0
0
Customer payment term (days)
30
58
56
823
1139
Supplier payment term (days)
46
17
24
188
295
Positioning of MIROITERIE EDV 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 EDV is estimated at
20 998 €
(range 7 353€ - 39 986€).
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
88 tx
7k€20k€39k€
20 998 €Range: 7 353€ - 39 986€
NAF 5 all-time
Valuation method used
Net Income Multiple
7 061 €
×
3.0x
=20 999 €
Range: 7 354€ - 39 986€
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 EDV with other companies in the same sector:
Yes, MIROITERIE EDV generated a net profit of 7 k€ in 2022.
Where is the headquarters of MIROITERIE EDV ?
The headquarters of MIROITERIE EDV is located in MARSEILLE (13016), in the department Bouches-du-Rhone.
Where to find the tax return of MIROITERIE EDV ?
The tax return of MIROITERIE EDV 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 EDV operate?
MIROITERIE EDV 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