Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-06-08 (13 years)Status: ActiveBusiness sector: Autres intermédiaires du commerce en produits diversLocation: LATTES (34970), Herault
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
M&S STRATEGY : revenue, balance sheet and financial ratios
M&S STRATEGY is a French company
founded 13 years ago,
specialized in the sector Autres intermédiaires du commerce en produits divers.
Based in LATTES (34970),
this company of category PME
shows in 2017 a revenue of 556 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - M&S STRATEGY (SIREN 752139477)
Indicator
2021
2020
2019
2018
2017
Revenue
N/C
N/C
N/C
N/C
556 027 €
Net income
134 774 €
112 469 €
3 370 €
108 143 €
54 201 €
EBITDA
N/C
N/C
N/C
N/C
41 067 €
Net margin
N/C
N/C
N/C
N/C
9.7%
Revenue and income statement
In 2021, M&S STRATEGY generates positive net income of 135 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2021: 54 k€ -> 135 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
134 774 €
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 11%. 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 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
10.764%
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
55.338%
Asset age ratio (2021)
?
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
2017
2018
2019
2020
2021
Debt ratio
3.268
34.731
31.225
16.309
10.764
Financial autonomy
44.878
72.827
58.092
59.781
55.338
Repayment capacity
0.101
None
None
None
None
Cash flow / Revenue
3.317%
None%
None%
None%
None%
Sector positioning
Debt ratio
10.762021
2019
2020
2021
Q1: 0.0
Med: 11.86
Q3: 74.26
Good-18 pts over 3 years
In 2021, the debt ratio of M&S STRATEGY (10.76) 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
55.34%2021
2019
2020
2021
Q1: 8.69%
Med: 36.34%
Q3: 64.91%
Good
In 2021, the financial autonomy of M&S STRATEGY (55.3%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 212.69. 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
212.695
Liquidity indicators evolution M&S STRATEGY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
Liquidity ratio
163.085
5324.411
407.796
293.631
212.695
Interest coverage
0.256
None
None
None
None
Sector positioning
Liquidity ratio
212.692021
2019
2020
2021
Q1: 139.21
Med: 242.82
Q3: 466.95
Average-30 pts over 3 years
In 2021, the liquidity ratio of M&S STRATEGY (212.69) 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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 M&S STRATEGY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
Operating WCR
-9 258 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
12
0
0
0
0
Supplier payment term (days)
19
0
0
0
0
Positioning of M&S STRATEGY in its sector
Comparison with sector Autres intermédiaires du commerce en produits divers
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of M&S STRATEGY is estimated at
185 052 €
(range 88 237€ - 948 798€).
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 value2021
85 tx
88k€185k€948k€
185 052 €Range: 88 237€ - 948 798€
NAF 5 all-time
Valuation method used
Net Income Multiple
134 774 €
×
1.4x
=185 053 €
Range: 88 237€ - 948 798€
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 85 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 (Autres intermédiaires du commerce en produits divers)
Compare M&S STRATEGY with other companies in the same sector:
Yes, M&S STRATEGY generated a net profit of 135 k€ in 2021.
Where is the headquarters of M&S STRATEGY ?
The headquarters of M&S STRATEGY is located in LATTES (34970), in the department Herault.
Where to find the tax return of M&S STRATEGY ?
The tax return of M&S STRATEGY 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 M&S STRATEGY operate?
M&S STRATEGY operates in the sector Autres intermédiaires du commerce en produits divers (NAF code 46.19B). 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