Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-12-22 (16 years)Status: ActiveBusiness sector: Forages et sondagesLocation: LISLE-SUR-TARN (81310), Tarn
MP2 MICRO-PIEUX MIDI-PYRENEES : revenue, balance sheet and financial ratios
MP2 MICRO-PIEUX MIDI-PYRENEES is a French company
founded 16 years ago,
specialized in the sector Forages et sondages.
Based in LISLE-SUR-TARN (81310),
this company of category PME
shows in 2018 a revenue of 189 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MP2 MICRO-PIEUX MIDI-PYRENEES (SIREN 519327134)
Indicator
2018
2017
2016
Revenue
189 421 €
158 250 €
304 016 €
Net income
-13 625 €
-67 534 €
-39 249 €
EBITDA
-3 585 €
-57 102 €
-31 412 €
Net margin
-7.2%
-42.7%
-12.9%
Revenue and income statement
In 2018, MP2 MICRO-PIEUX MIDI-PYRENEES achieves revenue of 189 k€. Revenue is declining over the period 2016-2018 (CAGR: -21.1%). Vs 2017, growth of +20% (158 k€ -> 189 k€). After deducting consumption (38 k€), gross margin stands at 151 k€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -4 k€, representing -1.9% of revenue. Positive scissor effect: EBITDA margin improves by +34.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -14 k€ (-7.2% of revenue), which will impact equity.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
189 421 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
151 162 €
EBITDA (2018)
?
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
-3 585 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-14 354 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-13 625 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-1.9%
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 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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.371%
Financial autonomy (2018)
?
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
78.164%
Cash flow / Revenue (2018)
?
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
-1.505%
Repayment capacity (2018)
?
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
-0.451
Asset age ratio (2018)
?
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
Debt ratio
5.766
0.296
1.371
Financial autonomy
84.843
86.726
78.164
Repayment capacity
-0.159
-0.006
-0.451
Cash flow / Revenue
-7.569%
-34.903%
-1.505%
Sector positioning
Debt ratio
1.372018
2016
2017
2018
Q1: 1.12
Med: 15.05
Q3: 95.3
Good-5 pts over 3 years
In 2018, the debt ratio of MP2 MICRO-PIEUX MIDI-PYRE... (1.37) 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
78.16%2018
2016
2017
2018
Q1: 17.79%
Med: 42.0%
Q3: 61.75%
Excellent
In 2018, the financial autonomy of MP2 MICRO-PIEUX MIDI-PYRE... (78.2%) 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
-0.45 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.36 years
Q3: 2.14 years
Excellent
In 2018, the repayment capacity of MP2 MICRO-PIEUX MIDI-PYRE... (-0.45) 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 395.81. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
395.805
Interest coverage (2018)
?
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
2016
2017
2018
Liquidity ratio
604.731
521.651
395.805
Interest coverage
-2.413
-0.371
-1.785
Sector positioning
Liquidity ratio
395.812018
2016
2017
2018
Q1: 122.46
Med: 203.34
Q3: 310.97
Excellent
In 2018, the liquidity ratio of MP2 MICRO-PIEUX MIDI-PYRE... (395.81) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-1.78x2018
2016
2017
2018
Q1: 0.0x
Med: 0.39x
Q3: 2.78x
Watch
In 2018, the interest coverage of MP2 MICRO-PIEUX MIDI-PYRE... (-1.8x) 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: 114 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 73 days. The gap of 41 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 152 days of revenue, i.e. 80 k€ to permanently finance.
Operating WCR (2018)
?
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
79 941 €
Customer credit (2018)
?
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
114 j
Supplier credit (2018)
?
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
73 j
Inventory turnover (2018)
?
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 (2018)
?
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
152 j
WCR and payment terms evolution MP2 MICRO-PIEUX MIDI-PYRENEES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
94 698 €
78 312 €
79 941 €
Inventory turnover (days)
4
0
0
Customer payment term (days)
75
113
114
Supplier payment term (days)
9
37
73
Positioning of MP2 MICRO-PIEUX MIDI-PYRENEES in its sector
Comparison with sector Forages et sondages
Valuation estimate
Based on 136 transactions of similar company sales
(all years),
the value of MP2 MICRO-PIEUX MIDI-PYRENEES is estimated at
39 381 €
(range 22 376€ - 88 923€).
The price/revenue ratio is 0.21x
(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 value2018
136 transactions
22k€39k€88k€
39 381 €Range: 22 376€ - 88 923€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
189 421 €
×
0.21x
=39 382 €
Range: 22 376€ - 88 923€
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 136 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 (Forages et sondages)
Compare MP2 MICRO-PIEUX MIDI-PYRENEES with other companies in the same sector:
Frequently asked questions about MP2 MICRO-PIEUX MIDI-PYRENEES
What is the revenue of MP2 MICRO-PIEUX MIDI-PYRENEES ?
The revenue of MP2 MICRO-PIEUX MIDI-PYRENEES in 2018 is 189 k€.
Is MP2 MICRO-PIEUX MIDI-PYRENEES profitable?
MP2 MICRO-PIEUX MIDI-PYRENEES recorded a net loss in 2018.
Where is the headquarters of MP2 MICRO-PIEUX MIDI-PYRENEES ?
The headquarters of MP2 MICRO-PIEUX MIDI-PYRENEES is located in LISLE-SUR-TARN (81310), in the department Tarn.
Where to find the tax return of MP2 MICRO-PIEUX MIDI-PYRENEES ?
The tax return of MP2 MICRO-PIEUX MIDI-PYRENEES 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 MP2 MICRO-PIEUX MIDI-PYRENEES operate?
MP2 MICRO-PIEUX MIDI-PYRENEES operates in the sector Forages et sondages (NAF code 43.13Z). 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