Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.

MR CONCEPT : revenue, balance sheet and financial ratios

MR CONCEPT is a French company founded 7 years ago, specialized in the sector Activités des sièges sociaux. Based in LIVRY-GARGAN (93190), this company of category PME shows in 2021 a net income positive of 510€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-02

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - MR CONCEPT (SIREN 839874955)
Indicator 2021 2020 2019
Revenue N/C N/C N/C
Net income 510 € 1 350 € -1 349 €
EBITDA N/C N/C -1 349 €
Net margin N/C N/C N/C

Revenue and income statement

In 2021, MR CONCEPT generates positive net income of 510 €. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.

Net income (2021) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

510 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 893%. 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 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).

Debt ratio (2021) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

892.898%

Financial autonomy (2021) ?
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

10.019%

Repayment capacity (2021) ?
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

-174.611

Solvency indicators evolution
MR CONCEPT

Sector positioning

Debt ratio
892.9 2021
2019
2020
2021
Q1: 0.59
Med: 25.95
Q3: 117.77
Average +50 pts over 3 years

In 2021, the debt ratio of MR CONCEPT (892.90) 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
10.02% 2021
2019
2020
2021
Q1: 18.98%
Med: 52.84%
Q3: 83.06%
Average

In 2021, the financial autonomy of MR CONCEPT (10.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.

Repayment capacity
-174.61 years 2021
2019
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.51 years
Excellent

In 2021, the repayment capacity of MR CONCEPT (-174.61) 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 15962.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2021) ?
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

15962.222

Liquidity indicators evolution
MR CONCEPT

Sector positioning

Liquidity ratio
15962.22 2021
2021
Q1: 100.31
Med: 320.14
Q3: 1357.22
Excellent

In 2021, the liquidity ratio of MR CONCEPT (15962.22) 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
0.0x 2019
2019
Q1: -36.23x
Med: 0.0x
Q3: 3.57x
Good

In 2019, the interest coverage of MR CONCEPT (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.

Positioning of MR CONCEPT in its sector

Comparison with sector Activités des sièges sociaux

Valuation estimate

Based on 65 transactions of similar company sales in 2021, the value of MR CONCEPT is estimated at 2 649 € (range 1 247€ - 5 394€). 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 value 2021
65 tx
1k€ 2k€ 5k€
2 649 € Range: 1 247€ - 5 394€
NAF 5 année 2021

Valuation method used

Net Income Multiple
510 € × 5.2x = 2 650 €
Range: 1 247€ - 5 395€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 65 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 sièges sociaux)

Compare MR CONCEPT with other companies in the same sector:

Frequently asked questions about MR CONCEPT

What is the revenue of MR CONCEPT ?

The revenue of MR CONCEPT is not publicly disclosed (confidential accounts filed with INPI).

Is MR CONCEPT profitable?

Yes, MR CONCEPT generated a net profit of 510€ in 2021.

Where is the headquarters of MR CONCEPT ?

The headquarters of MR CONCEPT is located in LIVRY-GARGAN (93190), in the department Seine-Saint-Denis.

Where to find the tax return of MR CONCEPT ?

The tax return of MR CONCEPT 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 MR CONCEPT operate?

MR CONCEPT operates in the sector Activités des sièges sociaux (NAF code 70.10Z). See the 'Sector positioning' section above to compare the company with its competitors.