Employees: 41 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2002-12-09 (23 years)Status: ActiveBusiness sector: Fabrication de plats préparésLocation: HENIN-BEAUMONT (62110), Pas-de-Calais
MOY PARK FRANCE SAS : revenue, balance sheet and financial ratios
MOY PARK FRANCE SAS is a French company
founded 23 years ago,
specialized in the sector Fabrication de plats préparés.
Based in HENIN-BEAUMONT (62110),
this company of category ETI
shows in 2024 a revenue of 294.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MOY PARK FRANCE SAS (SIREN 444575120)
Indicator
2024
2023
2022
2021
2020
2019
2018
2016
Revenue
294 215 267 €
300 031 119 €
279 643 273 €
223 625 944 €
182 540 269 €
241 617 161 €
242 493 022 €
219 105 349 €
Net income
24 488 821 €
17 470 183 €
16 769 413 €
12 371 056 €
3 796 040 €
9 684 171 €
6 622 535 €
1 972 922 €
EBITDA
32 533 579 €
20 693 376 €
24 926 395 €
17 420 757 €
7 880 617 €
15 304 098 €
10 874 187 €
4 620 459 €
Net margin
8.3%
5.8%
6.0%
5.5%
2.1%
4.0%
2.7%
0.9%
Revenue and income statement
In 2024, MOY PARK FRANCE SAS achieves revenue of 294.2 M€. Revenue is growing positively over 8 years (CAGR: +3.8%). Slight decline of -2% vs 2023. After deducting consumption (187.7 M€), gross margin stands at 106.6 M€, i.e. a rate of 36%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 32.5 M€, representing 11.1% of revenue. Positive scissor effect: EBITDA margin improves by +4.2 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 24.5 M€, i.e. 8.3% 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
294 215 267 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
106 550 395 €
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
32 533 579 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 046 042 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
24 488 821 €
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
11.1%
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 1%. 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 71%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.862%
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
71.421%
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
9.796%
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
0.033
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
156.38
62.006
61.096
48.596
37.837
28.54
21.43
0.862
Financial autonomy
17.372
30.873
36.377
44.152
46.904
52.856
61.223
71.421
Repayment capacity
3.373
1.485
1.553
2.451
1.327
0.898
20.603
0.033
Cash flow / Revenue
2.697%
4.067%
5.623%
4.417%
6.741%
7.911%
0.301%
9.796%
Sector positioning
Debt ratio
0.862024
2022
2023
2024
Q1: 0.14
Med: 23.99
Q3: 83.47
Good-19 pts over 3 years
In 2024, the debt ratio of MOY PARK FRANCE SAS (0.86) 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
71.42%2024
2022
2023
2024
Q1: 5.57%
Med: 32.53%
Q3: 54.96%
Excellent+12 pts over 3 years
In 2024, the financial autonomy of MOY PARK FRANCE SAS (71.4%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.03 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.11 years
Q3: 2.33 years
Good-25 pts over 3 years
In 2024, the repayment capacity of MOY PARK FRANCE SAS (0.03) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 265.11. 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
265.106
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
0.0
Liquidity indicators evolution MOY PARK FRANCE SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
127.44
140.287
182.107
209.377
206.986
197.589
237.872
265.106
Interest coverage
59.857
1.622
0.602
0.946
-0.031
0.316
0.0
0.0
Sector positioning
Liquidity ratio
265.112024
2022
2023
2024
Q1: 113.33
Med: 167.62
Q3: 292.46
Good+14 pts over 3 years
In 2024, the liquidity ratio of MOY PARK FRANCE SAS (265.11) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 1.75x
Q3: 7.88x
Average-22 pts over 3 years
In 2024, the interest coverage of MOY PARK FRANCE SAS (0.0x) 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: 32 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 55 days. Favorable situation: supplier credit is longer than customer credit by 23 days. Inventory turnover is 28 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 127 days of revenue, i.e. 103.5 M€ to permanently finance. Over 2016-2024, WCR increased by +151%, 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
103 510 815 €
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
32 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
55 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
28 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
127 j
WCR and payment terms evolution MOY PARK FRANCE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2022
2023
2024
Operating WCR
41 301 358 €
42 370 806 €
46 083 641 €
44 773 477 €
45 528 006 €
65 609 905 €
54 725 676 €
103 510 815 €
Inventory turnover (days)
35
37
41
53
40
57
43
28
Customer payment term (days)
35
30
33
33
40
37
28
32
Supplier payment term (days)
57
48
51
57
57
45
41
55
Positioning of MOY PARK FRANCE SAS in its sector
Comparison with sector Fabrication de plats préparés
Valuation estimate
Based on 92 transactions of similar company sales
(all years),
the value of MOY PARK FRANCE SAS is estimated at
129 401 711 €
(range 34 312 937€ - 234 213 228€).
With an EBITDA of 32 533 579€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.46x
(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
92 tx
34312k€129401k€234213k€
129 401 711 €Range: 34 312 937€ - 234 213 228€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
32 533 579 €×4.6x
Estimation149 698 884 €
26 309 235€ - 260 747 866€
Revenue Multiple30%
294 215 267 €×0.46x
Estimation136 400 189 €
63 691 011€ - 216 759 573€
Net Income Multiple20%
24 488 821 €×2.8x
Estimation68 161 065 €
10 255 081€ - 194 057 116€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 92 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 (Fabrication de plats préparés)
Compare MOY PARK FRANCE SAS with other companies in the same sector:
Frequently asked questions about MOY PARK FRANCE SAS
What is the revenue of MOY PARK FRANCE SAS ?
The revenue of MOY PARK FRANCE SAS in 2024 is 294.2 M€.
Is MOY PARK FRANCE SAS profitable?
Yes, MOY PARK FRANCE SAS generated a net profit of 24.5 M€ in 2024.
Where is the headquarters of MOY PARK FRANCE SAS ?
The headquarters of MOY PARK FRANCE SAS is located in HENIN-BEAUMONT (62110), in the department Pas-de-Calais.
Where to find the tax return of MOY PARK FRANCE SAS ?
The tax return of MOY PARK FRANCE SAS 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 MOY PARK FRANCE SAS operate?
MOY PARK FRANCE SAS operates in the sector Fabrication de plats préparés (NAF code 10.85Z). 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