MJ LEAD AND COUNSEL : revenue, balance sheet and financial ratios
MJ LEAD AND COUNSEL is a French company
founded 8 years ago,
specialized in the sector Gestion de fonds.
Based in SOULLANS (85300),
this company of category PME
shows in 2023 a revenue of 12 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MJ LEAD AND COUNSEL (SIREN 838448686)
Indicator
2023
2022
2021
2020
2019
2018
Revenue
11 600 €
16 200 €
16 600 €
6 767 €
N/C
N/C
Net income
439 047 €
95 €
2 980 €
3 947 €
-3 097 €
-3 198 €
EBITDA
-5 089 €
-2 091 €
4 765 €
6 499 €
N/C
-458 €
Net margin
3784.9%
0.6%
18.0%
58.3%
N/C
N/C
Revenue and income statement
In 2023, MJ LEAD AND COUNSEL achieves revenue of 12 k€. Over the period 2020-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +19.7%. Significant drop of -28% vs 2022. After deducting consumption (0 €), gross margin stands at 12 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 -5 k€, representing -43.9% of revenue. Warning negative scissor effect: despite revenue change (-28%), EBITDA varies by -143%, reducing margin by 31.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 439 k€, i.e. 3784.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
11 600 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 600 €
EBITDA (2023)
?
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
-5 089 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 222 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
439 047 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-43.9%
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 69%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
42.525%
Financial autonomy (2023)
?
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
69.054%
Cash flow / Revenue (2023)
?
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
-121.336%
Repayment capacity (2023)
?
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
-13.302
Asset age ratio (2023)
?
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
2018
2019
2020
2021
2022
2023
Debt ratio
-6782.58
-3229.353
-10291.937
16887.367
15984.597
42.525
Financial autonomy
-1.496
-3.196
-0.977
0.567
0.612
69.054
Repayment capacity
-57.221
-60.427
48.187
57.064
-58.13
-13.302
Cash flow / Revenue
None%
None%
58.327%
20.181%
-20.827%
-121.336%
Sector positioning
Debt ratio
42.522023
2021
2022
2023
Q1: 0.0
Med: 10.73
Q3: 105.59
Average-17 pts over 3 years
In 2023, the debt ratio of MJ LEAD AND COUNSEL (42.52) 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
69.05%2023
2021
2022
2023
Q1: 7.74%
Med: 49.42%
Q3: 87.29%
Good+38 pts over 3 years
In 2023, the financial autonomy of MJ LEAD AND COUNSEL (69.0%) 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
-13.3 years2023
2021
2022
2023
Q1: -0.04 years
Med: 0.0 years
Q3: 3.17 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of MJ LEAD AND COUNSEL (-13.30) 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 6325.12. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
6325.119
Interest coverage (2023)
?
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
-11.712
Liquidity indicators evolution MJ LEAD AND COUNSEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
Liquidity ratio
None
None
1209.84
252.914
527.661
6325.119
Interest coverage
-587.336
None
39.283
25.834
-43.902
-11.712
Sector positioning
Liquidity ratio
6325.122023
2021
2022
2023
Q1: 99.49
Med: 453.49
Q3: 2891.31
Excellent+35 pts over 3 years
In 2023, the liquidity ratio of MJ LEAD AND COUNSEL (6325.12) 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
-11.71x2023
2021
2022
2023
Q1: -59.6x
Med: 0.0x
Q3: 0.0x
Average-30 pts over 3 years
In 2023, the interest coverage of MJ LEAD AND COUNSEL (-11.7x) 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: 90 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 0 days. The gap of 90 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 19388 days of revenue, i.e. 625 k€ to permanently finance.
Operating WCR (2023)
?
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
624 738 €
Customer credit (2023)
?
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
90 j
Supplier credit (2023)
?
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 (2023)
?
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 (2023)
?
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
19388 j
WCR and payment terms evolution MJ LEAD AND COUNSEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
-679 €
-1 551 €
12 704 €
624 738 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
0
0
63
167
90
Supplier payment term (days)
0
0
0
87
0
0
Positioning of MJ LEAD AND COUNSEL in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 77 transactions of similar company sales
in 2023,
the value of MJ LEAD AND COUNSEL is estimated at
1 126 853 €
(range 485 340€ - 2 107 776€).
The price/revenue ratio is 0.50x
(in line with sector norms).
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 value2023
77 tx
485k€1126k€2107k€
1 126 853 €Range: 485 340€ - 2 107 776€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
11 600 €×0.50x
Estimation5 829 €
3 895€ - 9 106€
Net Income Multiple20%
439 047 €×6.4x
Estimation2 808 391 €
1 207 508€ - 5 255 783€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 77 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 MJ LEAD AND COUNSEL with other companies in the same sector:
Frequently asked questions about MJ LEAD AND COUNSEL
What is the revenue of MJ LEAD AND COUNSEL ?
The revenue of MJ LEAD AND COUNSEL in 2023 is 12 k€.
Is MJ LEAD AND COUNSEL profitable?
Yes, MJ LEAD AND COUNSEL generated a net profit of 439 k€ in 2023.
Where is the headquarters of MJ LEAD AND COUNSEL ?
The headquarters of MJ LEAD AND COUNSEL is located in SOULLANS (85300), in the department Vendee.
Where to find the tax return of MJ LEAD AND COUNSEL ?
The tax return of MJ LEAD AND COUNSEL 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 MJ LEAD AND COUNSEL operate?
MJ LEAD AND COUNSEL 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