Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2002-10-18 (23 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: PARIS (75002), Paris
MPA ASSURANCES : revenue, balance sheet and financial ratios
MPA ASSURANCES is a French company
founded 23 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in PARIS (75002),
this company of category PME
shows in 2023 a revenue of 278 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MPA ASSURANCES (SIREN 444272256)
Indicator
2023
2021
2020
2019
2018
2016
Revenue
278 154 €
392 041 €
379 090 €
353 146 €
435 239 €
N/C
Net income
599 886 €
795 797 €
781 972 €
787 478 €
859 974 €
888 890 €
EBITDA
18 466 €
122 340 €
96 073 €
73 903 €
148 129 €
N/C
Net margin
215.7%
203.0%
206.3%
223.0%
197.6%
N/C
Revenue and income statement
In 2023, MPA ASSURANCES achieves revenue of 278 k€. Revenue is declining over the period 2018-2023 (CAGR: -8.6%). Significant drop of -29% vs 2021. After deducting consumption (0 €), gross margin stands at 278 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 18 k€, representing 6.6% of revenue. Warning negative scissor effect: despite revenue change (-29%), EBITDA varies by -85%, reducing margin by 24.6 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 600 k€, i.e. 215.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
278 154 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
278 154 €
EBITDA (2023)
?
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
18 466 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
19 767 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
599 886 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.6%
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 60%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 61%. 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 2.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 215.1% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
60.451%
Financial autonomy (2023)
?
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
60.637%
Cash flow / Revenue (2023)
?
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
215.098%
Repayment capacity (2023)
?
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
2.311
Solvency indicators evolution MPA ASSURANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2023
Debt ratio
40.064
45.355
48.249
48.519
46.157
60.451
Financial autonomy
66.21
64.875
63.251
63.384
63.945
60.637
Repayment capacity
None
1.343
1.516
1.531
1.439
2.311
Cash flow / Revenue
None%
197.599%
223.031%
206.368%
203.12%
215.098%
Sector positioning
Debt ratio
60.452023
2020
2021
2023
Q1: 0.0
Med: 8.56
Q3: 49.67
Average+11 pts over 3 years
In 2023, the debt ratio of MPA ASSURANCES (60.45) 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
60.64%2023
2020
2021
2023
Q1: 14.09%
Med: 47.12%
Q3: 74.18%
Good
In 2023, the financial autonomy of MPA ASSURANCES (60.6%) 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
2.31 years2023
2020
2021
2023
Q1: 0.0 years
Med: 0.13 years
Q3: 2.03 years
Average+9 pts over 3 years
In 2023, the repayment capacity of MPA ASSURANCES (2.31) 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 67.25. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 51.3x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
67.246
Interest coverage (2023)
?
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
51.311
Liquidity indicators evolution MPA ASSURANCES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2020
2021
2023
Liquidity ratio
65.425
99.241
85.013
83.237
70.73
67.246
Interest coverage
None
5.933
12.794
9.923
7.663
51.311
Sector positioning
Liquidity ratio
67.252023
2020
2021
2023
Q1: 123.5
Med: 243.58
Q3: 584.99
Watch-9 pts over 3 years
In 2023, the liquidity ratio of MPA ASSURANCES (67.25) 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
51.31x2023
2020
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.0x
Excellent
In 2023, the interest coverage of MPA ASSURANCES (51.3x) 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. Average customer payment term: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 139 days. Excellent situation: suppliers finance 99 days of the operating cycle (retail model). WCR is negative (-28 days): operations structurally generate cash.
Operating WCR (2023)
?
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
-21 635 €
Customer credit (2023)
?
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
40 j
Supplier credit (2023)
?
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
139 j
Inventory turnover (2023)
?
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 (2023)
?
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
-28 j
WCR and payment terms evolution MPA ASSURANCES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2020
2021
2023
Operating WCR
0 €
-20 186 €
-181 379 €
-128 159 €
-145 976 €
-21 635 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
56
7
18
32
40
Supplier payment term (days)
0
238
61
99
173
139
Positioning of MPA ASSURANCES in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of MPA ASSURANCES is estimated at
334 632 €
(range 139 970€ - 1 312 071€).
With an EBITDA of 18 466€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.98x
(in line with sector norms).
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 value2023
193 transactions
139k€334k€1312k€
334 632 €Range: 139 970€ - 1 312 071€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
18 466 €×1.2x
Estimation22 356 €
5 774€ - 114 111€
Revenue Multiple30%
278 154 €×0.98x
Estimation273 266 €
76 205€ - 508 228€
Net Income Multiple20%
599 886 €×2.0x
Estimation1 207 372 €
571 110€ - 5 512 737€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 193 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 (Activités des agents et courtiers d'assurances)
Compare MPA ASSURANCES with other companies in the same sector:
Yes, MPA ASSURANCES generated a net profit of 600 k€ in 2023.
Where is the headquarters of MPA ASSURANCES ?
The headquarters of MPA ASSURANCES is located in PARIS (75002), in the department Paris.
Where to find the tax return of MPA ASSURANCES ?
The tax return of MPA ASSURANCES 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 MPA ASSURANCES operate?
MPA ASSURANCES operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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