MS2B : revenue, balance sheet and financial ratios

MS2B is a French company founded 12 years ago, specialized in the sector Activités des sociétés holding. Based in LOCRONAN (29180), this company of category PME shows in 2023 a revenue of 83 k€. 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 - MS2B (SIREN 793145707)
Indicator 2023 2022 2021 2020 2019 2018 2017
Revenue 83 071 € 97 029 € 128 453 € 121 170 € 88 017 € 120 821 € 112 206 €
Net income 128 396 € 152 023 € 196 395 € 139 255 € 127 175 € 15 014 € 92 240 €
EBITDA 7 563 € 12 665 € 16 757 € 15 809 € -9 387 € 19 362 € 14 871 €
Net margin 154.6% 156.7% 152.9% 114.9% 144.5% 12.4% 82.2%

Revenue and income statement

En 2023, MS2B alcanza unos ingresos de 83 k€. La actividad permanece estable durante el período (TCAC: -4.9%). Caída significativa de -14% vs 2022. Tras deducir el consumo (0 €), el margen bruto se sitúa en 83 k€, es decir, una tasa del 100%. El EBITDA alcanza 8 k€, representando el 9.1% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-14%), el EBITDA varía en -40%, reduciendo el margen en 3.9 puntos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 128 k€, es decir, el 154.6% de los ingresos.

Revenue (2023) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

83 071 €

Gross margin (2023) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

83 071 €

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

7 563 €

EBIT (2023) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

7 552 €

Net income (2023) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

128 396 €

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

9.1%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 15%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 86%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 1.5 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 117.3% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.

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

14.969%

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

85.948%

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

117.277%

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

1.49

Solvency indicators evolution
MS2B

Sector positioning

Ratio de endeudamiento
14.97 2023
2021
2022
2023
Q1: 0.03
Med: 10.87
Q3: 70.22
Average -23 pts over 3 years

En 2023, el ratio de endeudamiento de MS2B (14.97) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.

Autonomía financiera
85.95% 2023
2021
2022
2023
Q1: 17.2%
Med: 61.39%
Q3: 90.77%
Bueno +27 pts over 3 years

En 2023, el autonomía financiera de MS2B (86.0%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.

Capacidad de reembolso
1.49 ans 2023
2021
2022
2023
Q1: 0.0 ans
Med: 0.09 ans
Q3: 3.23 ans
Average -14 pts over 3 years

En 2023, el capacidad de reembolso de MS2B (1.5 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.

Liquidity ratios

El ratio de liquidez se sitúa en 1583.99. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 33.9x. El resultado de explotación cubre muy ampliamente los gastos financieros.

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

1583.989

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

33.875

Liquidity indicators evolution
MS2B

Sector positioning

Ratio de liquidez
1583.99 2023
2021
2022
2023
Q1: 126.86
Med: 619.0
Q3: 3548.33
Bueno -7 pts over 3 years

En 2023, el ratio de liquidez de MS2B (1583.99) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.

Cobertura de intereses
33.88x 2023
2021
2022
2023
Q1: -65.31x
Med: 0.0x
Q3: 0.0x
Excelente

En 2023, el cobertura de intereses de MS2B (33.9x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.

Working capital requirement (WCR) and payment terms

El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 163 días. Plazo proveedores: 122 días. El desfase de 41 días pesa sobre la tesorería. El FM representa 424 días de ingresos.

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

97 886 €

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

163 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

122 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

424 j

WCR and payment terms evolution
MS2B

Positioning of MS2B in its sector

Comparison with sector Activités des sociétés holding

Valuation estimate

Based on 63 transactions of similar company sales in 2023, the value of MS2B is estimated at 262 802 € (range 54 378€ - 402 643€). With an EBITDA of 7 563€, the sector multiple of 4.6x is applied. The price/revenue ratio is 0.24x (conservative valuation). 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 2023
63 tx
54k€ 262k€ 402k€
262 802 € Range: 54 378€ - 402 643€
NAF 5 année 2023

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
7 563 € × 4.6x
Estimation 34 557 €
12 662€ - 58 802€
Revenue Multiple 30%
83 071 € × 0.24x
Estimation 19 977 €
14 610€ - 59 329€
Net Income Multiple 20%
128 396 € × 9.3x
Estimation 1 197 655 €
218 325€ - 1 777 217€

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 63 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 sociétés holding)

Compare MS2B with other companies in the same sector:

Frequently asked questions about MS2B

What is the revenue of MS2B ?

The revenue of MS2B in 2023 is 83 k€.

Is MS2B profitable?

Yes, MS2B generated a net profit of 128 k€ in 2023.

Where is the headquarters of MS2B ?

The headquarters of MS2B is located in LOCRONAN (29180), in the department Finistere.

Where to find the tax return of MS2B ?

The tax return of MS2B 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 MS2B operate?

MS2B operates in the sector Activités des sociétés holding (NAF code 64.20Z). See the 'Sector positioning' section above to compare the company with its competitors.