Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2018-07-30 (7 years)Status: ActiveBusiness sector: Réparation et maintenance navaleLocation: MARSEILLE 2 (13002), Bouches-du-Rhone
MONACO MARINE MARSEILLE : revenue, balance sheet and financial ratios
MONACO MARINE MARSEILLE is a French company
founded 7 years ago,
specialized in the sector Réparation et maintenance navale.
Based in MARSEILLE 2 (13002),
this company of category ETI
shows in 2024 a revenue of 750 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MONACO MARINE MARSEILLE (SIREN 841695109)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
750 498 €
629 370 €
594 177 €
485 385 €
414 450 €
2 573 965 €
347 555 €
Net income
-303 779 €
-314 348 €
-319 983 €
-338 954 €
-824 929 €
-254 298 €
-125 851 €
EBITDA
-89 350 €
-134 024 €
-216 288 €
-237 235 €
-661 842 €
-111 835 €
-161 564 €
Net margin
-40.5%
-49.9%
-53.9%
-69.8%
-199.0%
-9.9%
-36.2%
Revenue and income statement
In 2024, MONACO MARINE MARSEILLE achieves revenue of 750 k€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.7%. Vs 2023, growth of +19% (629 k€ -> 750 k€). After deducting consumption (14 €), gross margin stands at 750 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 -89 k€, representing -11.9% of revenue. Positive scissor effect: EBITDA margin improves by +9.4 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -304 k€ (-40.5% 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
750 498 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
750 484 €
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
-89 350 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-136 180 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-303 779 €
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
-11.9%
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 -150%. 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 -190%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-149.851%
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
-190.34%
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
-34.246%
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
-13.014
Asset age ratio (2024)
?
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
2024
Debt ratio
0.0
-389.202
-152.069
-142.432
-136.538
-125.405
-149.851
Financial autonomy
11.049
-12.7
-131.24
-204.123
-238.823
-141.924
-190.34
Repayment capacity
0.0
-2.566
-1.916
-6.769
-8.547
-9.504
-13.014
Cash flow / Revenue
-46.486%
-7.668%
-182.857%
-56.098%
-43.394%
-40.43%
-34.246%
Sector positioning
Debt ratio
-149.852024
2022
2023
2024
Q1: 2.02
Med: 25.41
Q3: 83.44
Excellent
In 2024, the debt ratio of MONACO MARINE MARSEILLE (-149.85) 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
-190.34%2024
2022
2023
2024
Q1: 15.79%
Med: 35.51%
Q3: 56.77%
Watch
In 2024, the financial autonomy of MONACO MARINE MARSEILLE (-190.3%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-13.01 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.23 years
Q3: 1.73 years
Excellent+8 pts over 3 years
In 2024, the repayment capacity of MONACO MARINE MARSEILLE (-13.01) 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 210.07. 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
210.069
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
51.291
53.751
41.335
82.574
207.387
30.67
210.069
Interest coverage
0.0
-10.186
-3.091
-14.781
-19.209
-89.125
-206.633
Sector positioning
Liquidity ratio
210.072024
2022
2023
2024
Q1: 131.09
Med: 210.02
Q3: 315.79
Good
In 2024, the liquidity ratio of MONACO MARINE MARSEILLE (210.07) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-206.63x2024
2022
2023
2024
Q1: 0.0x
Med: 0.32x
Q3: 4.12x
Watch-21 pts over 3 years
In 2024, the interest coverage of MONACO MARINE MARSEILLE (-206.6x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 2 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 10 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Overall, WCR represents 17 days of revenue, i.e. 35 k€ to permanently finance. Notable WCR improvement over the period (-92%), 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
34 688 €
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
2 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
10 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
17 j
WCR and payment terms evolution MONACO MARINE MARSEILLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
450 900 €
210 808 €
24 879 €
12 319 €
20 808 €
164 398 €
34 688 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
94
12
5
18
17
8
2
Supplier payment term (days)
628
72
60
18
12
322
10
Positioning of MONACO MARINE MARSEILLE in its sector
Comparison with sector Réparation et maintenance navale
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (25 transactions).
This range of 140 681€ to 381 056€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
140k€275k€381k€
275 251 €Range: 140 681€ - 381 056€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 25 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 (Réparation et maintenance navale)
Compare MONACO MARINE MARSEILLE with other companies in the same sector:
Frequently asked questions about MONACO MARINE MARSEILLE
What is the revenue of MONACO MARINE MARSEILLE ?
The revenue of MONACO MARINE MARSEILLE in 2024 is 750 k€.
Is MONACO MARINE MARSEILLE profitable?
MONACO MARINE MARSEILLE recorded a net loss in 2024.
Where is the headquarters of MONACO MARINE MARSEILLE ?
The headquarters of MONACO MARINE MARSEILLE is located in MARSEILLE 2 (13002), in the department Bouches-du-Rhone.
Where to find the tax return of MONACO MARINE MARSEILLE ?
The tax return of MONACO MARINE MARSEILLE 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 MONACO MARINE MARSEILLE operate?
MONACO MARINE MARSEILLE operates in the sector Réparation et maintenance navale (NAF code 33.15Z). 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