Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-01-18 (10 years)Status: ActiveBusiness sector: Commerce d'alimentation généraleLocation: ARCUEIL (94110), Val-de-Marne
MOORTHY ET MALA : revenue, balance sheet and financial ratios
MOORTHY ET MALA is a French company
founded 10 years ago,
specialized in the sector Commerce d'alimentation générale.
Based in ARCUEIL (94110),
this company of category PME
shows in 2022 a revenue of 389 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MOORTHY ET MALA (SIREN 817809734)
Indicator
2022
2021
2020
2019
2018
Revenue
388 606 €
318 914 €
319 324 €
237 235 €
190 006 €
Net income
-6 469 €
7 296 €
-2 843 €
3 360 €
6 378 €
EBITDA
-1 623 €
13 072 €
50 868 €
3 954 €
7 553 €
Net margin
-1.7%
2.3%
-0.9%
1.4%
3.4%
Revenue and income statement
In 2022, MOORTHY ET MALA achieves revenue of 389 k€. Over the period 2018-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +19.6%. Vs 2021, growth of +22% (319 k€ -> 389 k€). After deducting consumption (305 k€), gross margin stands at 83 k€, i.e. a rate of 21%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -2 k€, representing -0.4% of revenue. Warning negative scissor effect: despite revenue change (+22%), EBITDA varies by -112%, reducing margin by 4.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -6 k€ (-1.7% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
388 606 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
83 499 €
EBITDA (2022)
?
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
-1 623 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-6 014 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-6 469 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.4%
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 184%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory.
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
183.658%
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
33.755%
Cash flow / Revenue (2022)
?
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
-0.527%
Repayment capacity (2022)
?
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
-6.052
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
2018
2019
2020
2021
2022
Debt ratio
0.0
39.368
3.398
78.45
183.658
Financial autonomy
0.0
11.925
0.955
22.69
33.755
Repayment capacity
0.0
0.802
0.0
1.474
-6.052
Cash flow / Revenue
3.357%
1.416%
-0.169%
3.564%
-0.527%
Sector positioning
Debt ratio
183.662022
2020
2021
2022
Q1: 0.0
Med: 26.57
Q3: 139.07
Average+47 pts over 3 years
In 2022, the debt ratio of MOORTHY ET MALA (183.66) 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
33.76%2022
2020
2021
2022
Q1: 2.8%
Med: 24.36%
Q3: 51.38%
Good+34 pts over 3 years
In 2022, the financial autonomy of MOORTHY ET MALA (33.8%) 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
-6.05 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 2.13 years
Excellent
In 2022, the repayment capacity of MOORTHY ET MALA (-6.05) 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 128.62. 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
128.616
Interest coverage (2022)
?
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
-20.764
Liquidity indicators evolution MOORTHY ET MALA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
Liquidity ratio
126.298
153.453
131.037
160.296
128.616
Interest coverage
0.0
0.0
0.0
2.349
-20.764
Sector positioning
Liquidity ratio
128.622022
2020
2021
2022
Q1: 83.38
Med: 137.91
Q3: 229.69
Average
In 2022, the liquidity ratio of MOORTHY ET MALA (128.62) 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
-20.76x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.28x
Average
In 2022, the interest coverage of MOORTHY ET MALA (-20.8x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 21 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 55 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 8 days of revenue, i.e. 8 k€ to permanently finance. Over 2018-2022, WCR increased by +276%, requiring additional financing.
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
8 172 €
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
0 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
21 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
55 j
WCR in days of revenue (2022)
?
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
8 j
WCR and payment terms evolution MOORTHY ET MALA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
Operating WCR
-4 636 €
15 302 €
-6 383 €
17 390 €
8 172 €
Inventory turnover (days)
43
33
36
52
55
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
29
17
12
17
21
Positioning of MOORTHY ET MALA in its sector
Comparison with sector Commerce d'alimentation générale
Valuation estimate
Based on 265 transactions of similar company sales
in 2022,
the value of MOORTHY ET MALA is estimated at
95 815 €
(range 61 099€ - 146 904€).
The price/revenue ratio is 0.25x
(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.
Estimated enterprise value2022
265 transactions
61k€95k€146k€
95 815 €Range: 61 099€ - 146 904€
NAF 5 année 2022
Valuation method used
Revenue Multiple
388 606 €
×
0.25x
=95 816 €
Range: 61 099€ - 146 905€
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 265 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 (Commerce d'alimentation générale)
Compare MOORTHY ET MALA with other companies in the same sector:
The headquarters of MOORTHY ET MALA is located in ARCUEIL (94110), in the department Val-de-Marne.
Where to find the tax return of MOORTHY ET MALA ?
The tax return of MOORTHY ET MALA 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 MOORTHY ET MALA operate?
MOORTHY ET MALA operates in the sector Commerce d'alimentation générale (NAF code 47.11B). 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