Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-05-13 (21 years)Status: ActiveBusiness sector: Commerces de détail de charbons et combustiblesLocation: LA MURE-ARGENS (04170), Alpes-de-Haute-Provence
MV COMBUSTIBLES : revenue, balance sheet and financial ratios
MV COMBUSTIBLES is a French company
founded 21 years ago,
specialized in the sector Commerces de détail de charbons et combustibles.
Based in LA MURE-ARGENS (04170),
this company of category PME
shows in 2022 a revenue of 450 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MV COMBUSTIBLES (SIREN 482555273)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
450 356 €
693 715 €
590 160 €
755 051 €
775 719 €
588 319 €
512 814 €
Net income
-27 186 €
15 460 €
15 596 €
4 899 €
17 579 €
36 €
-20 617 €
EBITDA
-9 320 €
22 222 €
21 619 €
14 671 €
23 550 €
10 791 €
22 097 €
Net margin
-6.0%
2.2%
2.6%
0.6%
2.3%
0.0%
-4.0%
Revenue and income statement
Im Jahr 2022 erzielt MV COMBUSTIBLES einen Umsatz von 450 k€. Die Aktivität bleibt über den Zeitraum stabil (CAGR: -2.1%). Deutlicher Rückgang von -35% vs 2021. Nach Abzug des Verbrauchs (355 k€) beträgt die Bruttomarge 95 k€, d.h. eine Rate von 21%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -9 k€, was -2.1% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (-35%) variiert EBITDA um -142%, was die Marge um 5.3 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -27 k€ (-6.0% des Umsatzes).
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
450 356 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
95 118 €
EBITDA (2022)
?
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
-9 320 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-15 652 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-27 186 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.1%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 9%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 85%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
8.537%
Financial autonomy (2022)
?
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
85.276%
Cash flow / Revenue (2022)
?
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
-2.105%
Repayment capacity (2022)
?
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
-1.469
Asset age ratio (2022)
?
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
Debt ratio
28.248
22.348
14.829
23.667
14.869
10.301
8.537
Financial autonomy
77.134
71.648
77.699
75.136
74.732
82.783
85.276
Repayment capacity
1.892
3.237
1.012
2.644
1.234
0.89
-1.469
Cash flow / Revenue
3.964%
1.605%
2.917%
1.888%
3.57%
3.177%
-2.105%
Sector positioning
Verschuldungsgrad
8.542022
2020
2021
2022
Q1: 6.73
Med: 24.33
Q3: 66.39
Gut-11 pts over 3 years
Im Jahr 2022 liegt unter dem Median der Branche das verschuldungsgrad von MV COMBUSTIBLES (8.54). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
85.28%2022
2020
2021
2022
Q1: 27.32%
Med: 43.1%
Q3: 55.9%
Ausgezeichnet
Im Jahr 2022 liegt in den oberen 25% der Branche das finanzielle autonomie von MV COMBUSTIBLES (85.3%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
-1.47 ans2022
2020
2021
2022
Q1: 0.1 ans
Med: 0.88 ans
Q3: 2.43 ans
Ausgezeichnet-33 pts over 3 years
Im Jahr 2022 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von MV COMBUSTIBLES (-1.5 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 1247.15. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2022)
?
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
1247.152
Interest coverage (2022)
?
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
-2.082
Liquidity indicators evolution MV COMBUSTIBLES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
6537.716
629.248
764.302
1036.405
566.314
944.316
1247.152
Interest coverage
8.273
12.965
4.123
4.097
2.054
1.229
-2.082
Sector positioning
Liquiditätsquote
1247.152022
2020
2021
2022
Q1: 140.63
Med: 184.0
Q3: 273.14
Ausgezeichnet
Im Jahr 2022 liegt in den oberen 25% der Branche das liquiditätsquote von MV COMBUSTIBLES (1247.15). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
-2.08x2022
2020
2021
2022
Q1: 0.0x
Med: 0.93x
Q3: 3.14x
Beobachten-32 pts over 3 years
Im Jahr 2022 liegt in den unteren 25% der Branche das zinsdeckung von MV COMBUSTIBLES (-2.1x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Geringe Deckung kann auf Empfindlichkeit gegenüber Zins- oder Einkommensschwankungen hinweisen.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 14 Tage. Lieferantenfrist: 1 Tage. Das Unternehmen muss 13 Tage Lücke finanzieren. Der WCR repräsentiert 9 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-84%), Freisetzung von Liquidität.
Operating WCR (2022)
?
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
11 871 €
Customer credit (2022)
?
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
14 j
Supplier credit (2022)
?
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
1 j
Inventory turnover (2022)
?
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 (2022)
?
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
9 j
WCR and payment terms evolution MV COMBUSTIBLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
76 589 €
73 099 €
89 091 €
78 503 €
36 035 €
44 224 €
11 871 €
Inventory turnover (days)
39
36
23
20
22
21
0
Customer payment term (days)
10
7
15
12
6
7
14
Supplier payment term (days)
1
13
6
6
14
4
1
Positioning of MV COMBUSTIBLES in its sector
Comparison with sector Commerces de détail de charbons et combustibles
Valuation estimate
Based on 109 transactions of similar company sales
in 2022,
the value of MV COMBUSTIBLES is estimated at
217 405 €
(range 133 859€ - 351 477€).
The price/revenue ratio is 0.48x
(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.
Estimated enterprise value2022
109 transactions
133k€217k€351k€
217 405 €Range: 133 859€ - 351 477€
NAF 5 année 2022
Valuation method used
Revenue Multiple
450 356 €
×
0.48x
=217 406 €
Range: 133 860€ - 351 478€
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 109 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 (Commerces de détail de charbons et combustibles)
Compare MV COMBUSTIBLES with other companies in the same sector:
The headquarters of MV COMBUSTIBLES is located in LA MURE-ARGENS (04170), in the department Alpes-de-Haute-Provence.
Where to find the tax return of MV COMBUSTIBLES ?
The tax return of MV COMBUSTIBLES 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 MV COMBUSTIBLES operate?
MV COMBUSTIBLES operates in the sector Commerces de détail de charbons et combustibles (NAF code 47.78B). 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