Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1995-05-09 (31 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: COLOMBIER-FONTAINE (25260), Doubs
MS COUVERTURE : revenue, balance sheet and financial ratios
MS COUVERTURE is a French company
founded 31 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in COLOMBIER-FONTAINE (25260),
this company of category PME
shows in 2022 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MS COUVERTURE (SIREN 401277801)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
3 396 854 €
3 290 205 €
3 192 150 €
3 191 326 €
2 884 026 €
N/C
3 049 887 €
Net income
198 470 €
80 201 €
165 947 €
88 593 €
23 067 €
59 701 €
66 518 €
1 692 €
67 550 €
2 017 €
EBITDA
N/C
N/C
N/C
171 653 €
56 363 €
131 138 €
121 938 €
34 383 €
N/C
26 297 €
Net margin
N/C
N/C
N/C
2.6%
0.7%
1.9%
2.1%
0.1%
N/C
0.1%
Revenue and income statement
In 2025, MS COUVERTURE generates positive net income of 198 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 2 k€ -> 198 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
198 470 €
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 48%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
48.431%
Financial autonomy (2025)
?
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
38.349%
Asset age ratio (2025)
?
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
2019
2020
2021
2022
2023
2024
2025
Debt ratio
23.069
27.408
14.39
7.528
101.53
86.961
131.851
100.785
78.165
48.431
Financial autonomy
29.415
42.569
40.177
41.283
32.38
33.171
29.021
34.31
34.365
38.349
Repayment capacity
1.809
None
2.137
0.347
4.987
11.75
6.729
None
None
None
Cash flow / Revenue
0.349%
None%
0.63%
2.71%
3.058%
1.125%
3.208%
None%
None%
None%
Sector positioning
Debt ratio
48.432025
2023
2024
2025
Q1: 5.5
Med: 19.37
Q3: 43.02
Average
In 2025, the debt ratio of MS COUVERTURE (48.43) 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
38.35%2025
2023
2024
2025
Q1: 30.43%
Med: 48.45%
Q3: 62.62%
Average-9 pts over 3 years
In 2025, the financial autonomy of MS COUVERTURE (38.4%) 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 175.89. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
175.888
Liquidity indicators evolution MS COUVERTURE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
142.086
169.915
158.337
161.431
178.195
166.305
217.68
235.119
187.695
175.888
Interest coverage
52.592
None
37.274
9.525
10.429
28.536
7.083
None
None
None
Sector positioning
Liquidity ratio
175.892025
2023
2024
2025
Q1: 162.47
Med: 222.06
Q3: 326.0
Average-26 pts over 3 years
In 2025, the liquidity ratio of MS COUVERTURE (175.89) 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 (2025)
?
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 (2025)
?
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 (2025)
?
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 (2025)
?
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 MS COUVERTURE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
525 648 €
0 €
490 256 €
496 889 €
492 932 €
553 676 €
660 790 €
0 €
0 €
0 €
Inventory turnover (days)
15
0
22
23
20
31
36
0
0
0
Customer payment term (days)
58
0
47
44
51
44
50
0
0
0
Supplier payment term (days)
59
0
46
56
49
49
64
0
0
0
Positioning of MS COUVERTURE in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of MS COUVERTURE is estimated at
535 553 €
(range 271 847€ - 951 694€).
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 value2025
113 transactions
271k€535k€951k€
535 553 €Range: 271 847€ - 951 694€
NAF 5 all-time
Valuation method used
Net Income Multiple
198 470 €
×
2.7x
=535 554 €
Range: 271 847€ - 951 695€
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 113 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 (Travaux de couverture par éléments)
Compare MS COUVERTURE with other companies in the same sector:
Yes, MS COUVERTURE generated a net profit of 198 k€ in 2025.
Where is the headquarters of MS COUVERTURE ?
The headquarters of MS COUVERTURE is located in COLOMBIER-FONTAINE (25260), in the department Doubs.
Where to find the tax return of MS COUVERTURE ?
The tax return of MS COUVERTURE 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 MS COUVERTURE operate?
MS COUVERTURE operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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