MISTERTEMP GROUP HOLDING : revenue, balance sheet and financial ratios
MISTERTEMP GROUP HOLDING is a French company
founded 8 years ago,
specialized in the sector Gestion de fonds.
Based in CLICHY (92110),
this company of category ETI
shows in 2024 a revenue of 54 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MISTERTEMP GROUP HOLDING (SIREN 831594379)
Indicator
2024
2023
2022
2021
2020
Revenue
53 729 €
6 651 €
N/C
N/C
40 530 €
Net income
-495 619 €
12 416 190 €
-3 458 286 €
245 506 €
-720 629 €
EBITDA
-1 604 600 €
-2 018 153 €
-1 272 768 €
-1 228 527 €
-1 044 531 €
Net margin
-922.4%
186681.6%
N/C
N/C
-1778.0%
Revenue and income statement
In 2024, MISTERTEMP GROUP HOLDING achieves revenue of 54 k€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.3%. Vs 2023, growth of +708% (7 k€ -> 54 k€). After deducting consumption (0 €), gross margin stands at 54 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.6 M€, representing -2986.5% of revenue. Positive scissor effect: EBITDA margin improves by +27357.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -496 k€ (-922.4% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
53 729 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
53 729 €
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
-1 604 600 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
264 924 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-495 619 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2986.5%
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 10%. 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 88%. 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
10.251%
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
88.232%
Cash flow / Revenue (2024)
?
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
-213.235%
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
-57.297
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 MISTERTEMP GROUP HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Debt ratio
29.391
34.751
36.221
22.117
10.251
Financial autonomy
77.055
73.165
71.905
78.858
88.232
Repayment capacity
-38.841
36.582
62.669
1.255
-57.297
Cash flow / Revenue
-935.729%
None%
None%
187841.994%
-213.235%
Sector positioning
Debt ratio
10.252024
2022
2023
2024
Q1: 0.0
Med: 8.3
Q3: 92.95
Average
In 2024, the debt ratio of MISTERTEMP GROUP HOLDING (10.25) 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
88.23%2024
2022
2023
2024
Q1: 4.58%
Med: 48.37%
Q3: 87.3%
Excellent+11 pts over 3 years
In 2024, the financial autonomy of MISTERTEMP GROUP HOLDING (88.2%) 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
-57.3 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.02 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of MISTERTEMP GROUP HOLDING (-57.30) 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 358.89. 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
358.893
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
-19.084
Liquidity indicators evolution MISTERTEMP GROUP HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
Liquidity ratio
323.482
1415.021
275.61
704.274
358.893
Interest coverage
-17.597
-17.741
-288.083
-31.022
-19.084
Sector positioning
Liquidity ratio
358.892024
2022
2023
2024
Q1: 100.7
Med: 470.56
Q3: 3112.15
Average
In 2024, the liquidity ratio of MISTERTEMP GROUP HOLDING (358.89) 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
-19.08x2024
2022
2023
2024
Q1: -71.27x
Med: 0.0x
Q3: 0.0x
Average+18 pts over 3 years
In 2024, the interest coverage of MISTERTEMP GROUP HOLDING (-19.1x) 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: 10934 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1031 days. The gap of 9903 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 39472 days of revenue, i.e. 5.9 M€ to permanently finance. Notable WCR improvement over the period (-51%), freeing up cash.
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
5 891 043 €
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
10934 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
1031 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 in days of revenue (2024)
?
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
39472 j
WCR and payment terms evolution MISTERTEMP GROUP HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Operating WCR
12 079 609 €
0 €
0 €
21 498 539 €
5 891 043 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
29885
6912
8016
8573
10934
Supplier payment term (days)
37
89
105
759
1031
Positioning of MISTERTEMP GROUP HOLDING in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of MISTERTEMP GROUP HOLDING is estimated at
16 355 €
(range 8 462€ - 45 541€).
The price/revenue ratio is 0.30x
(conservative valuation).
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
62 tx
8k€16k€45k€
16 355 €Range: 8 462€ - 45 541€
NAF 5 année 2024
Valuation method used
Revenue Multiple
53 729 €
×
0.30x
=16 356 €
Range: 8 463€ - 45 541€
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 62 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 (Gestion de fonds)
Compare MISTERTEMP GROUP HOLDING with other companies in the same sector:
Frequently asked questions about MISTERTEMP GROUP HOLDING
What is the revenue of MISTERTEMP GROUP HOLDING ?
The revenue of MISTERTEMP GROUP HOLDING in 2024 is 54 k€.
Is MISTERTEMP GROUP HOLDING profitable?
MISTERTEMP GROUP HOLDING recorded a net loss in 2024.
Where is the headquarters of MISTERTEMP GROUP HOLDING ?
The headquarters of MISTERTEMP GROUP HOLDING is located in CLICHY (92110), in the department Hauts-de-Seine.
Where to find the tax return of MISTERTEMP GROUP HOLDING ?
The tax return of MISTERTEMP GROUP HOLDING 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 MISTERTEMP GROUP HOLDING operate?
MISTERTEMP GROUP HOLDING operates in the sector Gestion de fonds (NAF code 66.30Z). 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