MONS DEVELOPPEMENT : revenue, balance sheet and financial ratios
MONS DEVELOPPEMENT is a French company
founded 17 years ago,
specialized in the sector Gestion de fonds.
Based in SAINT-HAON-LE-CHATEL (42370),
this company of category PME
shows in 2024 a revenue of 87 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MONS DEVELOPPEMENT (SIREN 509433975)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
86 852 €
678 437 €
638 018 €
592 668 €
423 366 €
561 669 €
429 209 €
314 895 €
285 930 €
Net income
2 489 970 €
913 493 €
767 928 €
456 328 €
265 240 €
267 715 €
295 245 €
45 063 €
33 298 €
EBITDA
-259 619 €
150 569 €
141 391 €
182 743 €
59 471 €
171 219 €
75 487 €
30 894 €
17 454 €
Net margin
2866.9%
134.6%
120.4%
77.0%
62.7%
47.7%
68.8%
14.3%
11.6%
Revenue and income statement
In 2024, MONS DEVELOPPEMENT achieves revenue of 87 k€. Revenue is declining over the period 2016-2024 (CAGR: -13.8%). Significant drop of -87% vs 2023. After deducting consumption (0 €), gross margin stands at 87 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 -260 k€, representing -298.9% of revenue. Warning negative scissor effect: despite revenue change (-87%), EBITDA varies by -272%, reducing margin by 321.1 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 2.5 M€, i.e. 2866.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
86 852 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
86 852 €
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
-259 619 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-226 688 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 489 970 €
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
-298.9%
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 8%. 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 87%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 524.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
7.672%
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
86.637%
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
524.927%
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
0.831
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
14.11
640.558
80.754
94.204
71.478
85.678
51.145
21.975
7.672
Financial autonomy
75.992
12.872
53.496
48.779
55.206
50.326
62.841
78.613
86.637
Repayment capacity
1.262
21.55
4.144
4.826
3.976
4.27
1.449
0.753
0.831
Cash flow / Revenue
10.823%
14.31%
52.823%
47.137%
60.106%
57.13%
117.744%
129.945%
524.927%
Sector positioning
Debt ratio
7.672024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Good-10 pts over 3 years
In 2024, the debt ratio of MONS DEVELOPPEMENT (7.67) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
86.64%2024
2022
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Good+17 pts over 3 years
In 2024, the financial autonomy of MONS DEVELOPPEMENT (86.6%) 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
0.83 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.0 years
Q3: 3.01 years
Average
In 2024, the repayment capacity of MONS DEVELOPPEMENT (0.83) 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 1457.03. 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
1457.032
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
-22.217
Liquidity indicators evolution MONS DEVELOPPEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
588.093
1818.254
1116.014
746.655
605.335
472.172
612.93
934.563
1457.032
Interest coverage
6.657
6.542
26.091
10.217
30.825
8.456
12.757
10.46
-22.217
Sector positioning
Liquidity ratio
1457.032024
2022
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Good+7 pts over 3 years
In 2024, the liquidity ratio of MONS DEVELOPPEMENT (1457.03) 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
-22.22x2024
2022
2023
2024
Q1: -71.24x
Med: 0.0x
Q3: 0.0x
Average-33 pts over 3 years
In 2024, the interest coverage of MONS DEVELOPPEMENT (-22.2x) 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: 267 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 197 days. The gap of 70 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 10139 days of revenue, i.e. 2.4 M€ to permanently finance. Over 2016-2024, WCR increased by +878%, requiring additional financing.
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
2 446 195 €
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
267 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
197 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
10139 j
WCR and payment terms evolution MONS DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
250 077 €
941 523 €
727 114 €
892 863 €
668 884 €
641 889 €
729 937 €
1 247 496 €
2 446 195 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
45
69
62
100
99
131
90
128
267
Supplier payment term (days)
78
79
53
67
126
26
32
27
197
Positioning of MONS DEVELOPPEMENT in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of MONS DEVELOPPEMENT is estimated at
7 377 465 €
(range 2 098 358€ - 14 628 289€).
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
2098k€7377k€14628k€
7 377 465 €Range: 2 098 358€ - 14 628 289€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
86 852 €×0.30x
Estimation26 439 €
13 680€ - 73 616€
Net Income Multiple20%
2 489 970 €×7.4x
Estimation18 404 006 €
5 225 376€ - 36 460 298€
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 MONS DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about MONS DEVELOPPEMENT
What is the revenue of MONS DEVELOPPEMENT ?
The revenue of MONS DEVELOPPEMENT in 2024 is 87 k€.
Is MONS DEVELOPPEMENT profitable?
Yes, MONS DEVELOPPEMENT generated a net profit of 2.5 M€ in 2024.
Where is the headquarters of MONS DEVELOPPEMENT ?
The headquarters of MONS DEVELOPPEMENT is located in SAINT-HAON-LE-CHATEL (42370), in the department Loire.
Where to find the tax return of MONS DEVELOPPEMENT ?
The tax return of MONS DEVELOPPEMENT 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 MONS DEVELOPPEMENT operate?
MONS DEVELOPPEMENT 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