Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-09-01 (8 years)Status: ActiveBusiness sector: Réparation et maintenance navaleLocation: PUGET-SUR-ARGENS (83480), Var
MOTOR HEAD SERVICES : revenue, balance sheet and financial ratios
MOTOR HEAD SERVICES is a French company
founded 8 years ago,
specialized in the sector Réparation et maintenance navale.
Based in PUGET-SUR-ARGENS (83480),
this company of category PME
shows in 2021 a revenue of 818 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MOTOR HEAD SERVICES (SIREN 831735063)
Indicator
2024
2023
2021
2020
2018
Revenue
N/C
N/C
817 528 €
470 003 €
458 716 €
Net income
20 815 €
44 894 €
34 314 €
5 690 €
-18 503 €
EBITDA
N/C
N/C
49 393 €
2 570 €
-17 165 €
Net margin
N/C
N/C
4.2%
1.2%
-4.0%
Revenue and income statement
In 2024, MOTOR HEAD SERVICES generates positive net income of 21 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
20 815 €
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 86%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 6%. 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
86.467%
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
5.97%
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
2020
2021
2023
2024
Debt ratio
401.603
247.49
96.1
71.842
86.467
Financial autonomy
9.049
20.676
14.855
14.891
5.97
Repayment capacity
-2.667
31.142
1.882
None
None
Cash flow / Revenue
-3.871%
0.702%
4.737%
None%
None%
Sector positioning
Debt ratio
86.472024
2021
2023
2024
Q1: 2.02
Med: 25.41
Q3: 83.44
Average+6 pts over 3 years
In 2024, the debt ratio of MOTOR HEAD SERVICES (86.47) 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
5.97%2024
2021
2023
2024
Q1: 15.79%
Med: 35.51%
Q3: 56.77%
Watch
In 2024, the financial autonomy of MOTOR HEAD SERVICES (6.0%) 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
1.88 years2021
2021
Q1: 0.0 years
Med: 0.19 years
Q3: 2.22 years
Average
In 2021, the repayment capacity of MOTOR HEAD SERVICES (1.88) 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 108.53. 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
108.529
Liquidity indicators evolution MOTOR HEAD SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2020
2021
2023
2024
Liquidity ratio
166.026
321.131
132.256
128.611
108.529
Interest coverage
-0.74
3.23
8.536
None
None
Sector positioning
Liquidity ratio
108.532024
2021
2023
2024
Q1: 131.09
Med: 210.02
Q3: 315.79
Watch
In 2024, the liquidity ratio of MOTOR HEAD SERVICES (108.53) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
8.54x2021
2021
Q1: 0.0x
Med: 0.21x
Q3: 2.84x
Excellent
In 2021, the interest coverage of MOTOR HEAD SERVICES (8.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution MOTOR HEAD SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2020
2021
2023
2024
Operating WCR
40 202 €
45 562 €
355 028 €
0 €
0 €
Inventory turnover (days)
36
50
129
0
0
Customer payment term (days)
5
5
20
0
0
Supplier payment term (days)
35
24
122
0
0
Positioning of MOTOR HEAD SERVICES 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 101 091€ to 390 561€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
101k€149k€390k€
149 264 €Range: 101 091€ - 390 561€
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 MOTOR HEAD SERVICES with other companies in the same sector:
Frequently asked questions about MOTOR HEAD SERVICES
What is the revenue of MOTOR HEAD SERVICES ?
The revenue of MOTOR HEAD SERVICES in 2021 is 818 k€.
Is MOTOR HEAD SERVICES profitable?
Yes, MOTOR HEAD SERVICES generated a net profit of 21 k€ in 2024.
Where is the headquarters of MOTOR HEAD SERVICES ?
The headquarters of MOTOR HEAD SERVICES is located in PUGET-SUR-ARGENS (83480), in the department Var.
Where to find the tax return of MOTOR HEAD SERVICES ?
The tax return of MOTOR HEAD SERVICES 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 MOTOR HEAD SERVICES operate?
MOTOR HEAD SERVICES 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