Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-07-13 (13 years)Status: ActiveBusiness sector: Gestion de fondsLocation: BOISSY-SAINT-LEGER (94470), Val-de-Marne
MRN DISTRIBUTION : revenue, balance sheet and financial ratios
MRN DISTRIBUTION is a French company
founded 13 years ago,
specialized in the sector Gestion de fonds.
Based in BOISSY-SAINT-LEGER (94470),
this company of category PME
shows in 2018 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MRN DISTRIBUTION (SIREN 752802025)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
2 342 098 €
2 710 024 €
2 227 575 €
Net income
13 837 €
23 986 €
121 761 €
-18 178 €
117 021 €
-5 555 €
1 649 €
40 659 €
EBITDA
N/C
N/C
N/C
N/C
N/C
20 238 €
37 479 €
43 471 €
Net margin
N/C
N/C
N/C
N/C
N/C
-0.2%
0.1%
1.8%
Revenue and income statement
In 2024, MRN DISTRIBUTION generates positive net income of 14 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 41 k€ -> 14 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 837 €
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 111%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
110.702%
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
41.727%
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
2017
2018
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.718
1.033
164.154
134.941
110.702
Financial autonomy
46.702
50.264
80.531
51.164
52.526
33.354
39.102
41.727
Repayment capacity
0.0
0.0
0.0
None
None
None
None
None
Cash flow / Revenue
1.94%
0.216%
0.067%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
110.72024
2022
2023
2024
Q1: 0.0
Med: 8.29
Q3: 92.98
Average
In 2024, the debt ratio of MRN DISTRIBUTION (110.70) 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
41.73%2024
2022
2023
2024
Q1: 4.66%
Med: 48.47%
Q3: 87.35%
Average+8 pts over 3 years
In 2024, the financial autonomy of MRN DISTRIBUTION (41.7%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 144.88. 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
144.885
Liquidity indicators evolution MRN DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
178.378
176.859
467.877
177.1
181.089
200.577
280.787
144.885
Interest coverage
0.0
0.0
0.0
None
None
None
None
None
Sector positioning
Liquidity ratio
144.882024
2022
2023
2024
Q1: 100.72
Med: 472.35
Q3: 3121.45
Average-6 pts over 3 years
In 2024, the liquidity ratio of MRN DISTRIBUTION (144.88) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. 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.
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 MRN DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
121 180 €
107 181 €
44 804 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
14
13
0
0
0
0
0
0
Customer payment term (days)
6
2
0
0
0
0
0
0
Supplier payment term (days)
30
20
4
0
0
0
0
0
Positioning of MRN DISTRIBUTION in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 62 transactions of similar company sales
in 2024,
the value of MRN DISTRIBUTION is estimated at
102 272 €
(range 29 037€ - 202 613€).
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
62 tx
29k€102k€202k€
102 272 €Range: 29 037€ - 202 613€
NAF 5 année 2024
Valuation method used
Net Income Multiple
13 837 €
×
7.4x
=102 273 €
Range: 29 038€ - 202 613€
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 62 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 (Gestion de fonds)
Compare MRN DISTRIBUTION with other companies in the same sector:
The revenue of MRN DISTRIBUTION in 2018 is 2.3 M€.
Is MRN DISTRIBUTION profitable?
Yes, MRN DISTRIBUTION generated a net profit of 14 k€ in 2024.
Where is the headquarters of MRN DISTRIBUTION ?
The headquarters of MRN DISTRIBUTION is located in BOISSY-SAINT-LEGER (94470), in the department Val-de-Marne.
Where to find the tax return of MRN DISTRIBUTION ?
The tax return of MRN DISTRIBUTION 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 MRN DISTRIBUTION operate?
MRN DISTRIBUTION operates in the sector Gestion de fonds (NAF code 66.30Z). 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