MSC HOLDING : revenue, balance sheet and financial ratios
MSC HOLDING is a French company
founded 5 years ago,
specialized in the sector Gestion de fonds.
Based in SAVAS-MEPIN (38440),
this company of category PME
shows in 2025 a revenue of 54 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2025, MSC HOLDING réalise un chiffre d'affaires de 54 k€. Sur la période 2022-2025, l'entreprise affiche une croissance soutenue avec un TCAM (taux de croissance annuel moyen) de +21.6%. Léger recul de 0% vs 2024. Après déduction des consommations (0 €), la marge brute s'établit à 54 k€, soit un taux de 100%. Ce ratio mesure la capacité à dégager de la valeur sur l'activité commerciale. L'EBE (Excédent Brut d'Exploitation = Marge brute - Charges de personnel - Impôts & taxes) atteint -6 k€, représentant -11.7% du CA. Attention effet ciseau négatif : malgré l'évolution du CA (+0%), l'EBE varie de -27%, réduisant la marge de 2.5 pts. Cela traduit une hausse des charges plus rapide que celle du CA. L'EBE négatif signifie que l'exploitation ne couvre pas les charges courantes : situation préoccupante. Le résultat net est déficitaire à -6 k€ (-10.7% du CA), ce qui impactera les capitaux propres.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
54 000 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
54 000 €
EBITDA (2025)
?
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
-6 319 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-5 764 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 764 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-11.7%
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
Le taux d'endettement (= Dettes financières / Capitaux propres x 100) s'élève à 0%. Ce niveau très faible traduit une structure financière solide, offrant une marge de manœuvre importante pour de futurs investissements ou acquisitions. L'autonomie financière (= Capitaux propres / Total bilan x 100) atteint 0%. Faible autonomie : l'entreprise dépend fortement des financements externes (banques, fournisseurs).
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
0.0%
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
0.0%
Cash flow / Revenue (2025)
?
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
-10.674%
Repayment capacity (2025)
?
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
0.0
Solvency indicators evolution MSC HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
2025
Debt ratio
125.335
0.0
21.728
0.0
Financial autonomy
38.289
0.0
14.601
0.0
Repayment capacity
0.0
0.0
0.0
0.0
Cash flow / Revenue
57.53%
44.866%
-8.235%
-10.674%
Sector positioning
Taux d'endettement
0.02025
2023
2024
2025
Q1: 0.0
Med: 11.05
Q3: 95.0
Excellent
En 2025, le taux d'endettement de MSC HOLDING (0.00) se situe dans les 25% les plus bas du secteur, ce qui est positif. Ce ratio mesure le poids des dettes par rapport aux fonds propres. Un ratio faible signifie une structure financière solide avec peu de dépendance aux créanciers.
Autonomie financière
0.0%2025
2023
2024
2025
Q1: 9.66%
Med: 52.47%
Q3: 89.29%
Average
En 2025, le autonomie financière de MSC HOLDING (0.0%) se situe en dessous de la médiane sectorielle. Ce ratio représente la part des fonds propres dans le financement total. Une amélioration permettrait de renforcer la position concurrentielle.
Capacité de remboursement
0.0 ans2025
2023
2024
2025
Q1: 0.0 ans
Med: 0.12 ans
Q3: 3.48 ans
Excellent-24 pts over 3 years
En 2025, le capacité de remboursement de MSC HOLDING (0.0 an) se situe dans les 25% les plus bas du secteur, ce qui est positif. Ce ratio indique le nombre d'années nécessaires pour rembourser les dettes avec la CAF. Une capacité courte reflète une dette maîtrisée et une bonne génération de trésorerie.
Liquidity ratios
Le ratio de liquidité (= Actif circulant / Passif circulant) s'établit à 201.17. Concrètement, l'entreprise dispose de 2€ d'actifs liquides pour 1€ de dettes court terme : aucun risque de trésorerie à horizon 12 mois.
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
201.172
Interest coverage (2025)
?
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
0.0
Liquidity indicators evolution MSC HOLDING
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2022
2023
2024
2025
Liquidity ratio
139.166
276.639
509.314
201.172
Interest coverage
0.0
0.0
0.0
0.0
Sector positioning
Ratio de liquidité
201.172025
2023
2024
2025
Q1: 117.38
Med: 584.94
Q3: 4158.66
Average-8 pts over 3 years
En 2025, le ratio de liquidité de MSC HOLDING (201.17) se situe en dessous de la médiane sectorielle. Ce ratio mesure la capacité à couvrir les dettes court terme avec les actifs circulants. Une amélioration permettrait de renforcer la position concurrentielle.
Couverture des intérêts
0.0x2025
2023
2024
2025
Q1: -76.3x
Med: 0.0x
Q3: 0.0x
Bon
En 2025, le couverture des intérêts de MSC HOLDING (0.0x) se situe au-dessus de la médiane sectorielle. Ce ratio indique combien de fois le résultat d'exploitation couvre les charges d'intérêts. Cette position confortable offre une marge de sécurité appréciable.
Working capital requirement (WCR) and payment terms
Le BFR (Besoin en Fonds de Roulement) mesure le décalage de trésorerie entre les encaissements clients et les décaissements fournisseurs/stocks. Délai moyen de paiement clients : 0 jours (formule : Créances clients / CA TTC x 360). Délai fournisseurs : 110 jours. Excellente situation : les fournisseurs financent 110 jours du cycle d'exploitation (modèle type grande distribution). Au global, le BFR représente 279 jours de CA, soit 42 k€ à financer en permanence. Sur 2022-2025, le BFR a augmenté de +2871%, nécessitant un financement accru.
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
41 916 €
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
110 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 in days of revenue (2025)
?
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
279 j
WCR and payment terms evolution MSC HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
2025
Operating WCR
1 411 €
37 962 €
47 630 €
41 916 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
360
0
0
0
Supplier payment term (days)
284
196
115
110
Positioning of MSC HOLDING in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 7 184€ to 97 715€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
7k€21k€97k€
21 004 €Range: 7 184€ - 97 715€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 MSC HOLDING with other companies in the same sector:
The headquarters of MSC HOLDING is located in SAVAS-MEPIN (38440), in the department Isere.
Where to find the tax return of MSC HOLDING ?
The tax return of MSC HOLDING 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 MSC HOLDING operate?
MSC HOLDING 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