Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-10-01 (16 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: ACON (27570), Eure
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
MY FUNDS OFFICE : revenue, balance sheet and financial ratios
MY FUNDS OFFICE is a French company
founded 16 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in ACON (27570),
this company of category PME
shows in 2016 a revenue of 973 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MY FUNDS OFFICE (SIREN 517518114)
Indicator
2023
2022
2021
2020
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
973 327 €
Net income
74 554 €
-357 204 €
136 995 €
119 116 €
102 025 €
45 119 €
EBITDA
N/C
N/C
N/C
N/C
N/C
78 836 €
Net margin
N/C
N/C
N/C
N/C
N/C
4.6%
Revenue and income statement
In 2023, MY FUNDS OFFICE generates positive net income of 75 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 45 k€ -> 75 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
74 554 €
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 128%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory.
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
127.981%
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
29.69%
Solvency indicators evolution MY FUNDS OFFICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
Debt ratio
56.147
27.96
138.787
94.709
228.547
127.981
Financial autonomy
19.929
35.922
28.031
40.228
17.6
29.69
Repayment capacity
1.11
None
None
None
None
None
Cash flow / Revenue
6.695%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
127.982023
2021
2022
2023
Q1: 0.0
Med: 8.57
Q3: 49.54
Average
In 2023, the debt ratio of MY FUNDS OFFICE (127.98) 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
29.69%2023
2021
2022
2023
Q1: 14.09%
Med: 47.17%
Q3: 74.18%
Average-8 pts over 3 years
In 2023, the financial autonomy of MY FUNDS OFFICE (29.7%) ranks below the median of the sector. This ratio represents the share of equity in total financing. 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 (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
0 €
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
0 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
0 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 and payment terms evolution MY FUNDS OFFICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2020
2021
2022
2023
Operating WCR
-367 927 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
14
0
0
0
0
0
Supplier payment term (days)
5
0
0
0
0
0
Positioning of MY FUNDS OFFICE in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of MY FUNDS OFFICE is estimated at
150 052 €
(range 70 977€ - 685 124€).
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 value2023
193 transactions
70k€150k€685k€
150 052 €Range: 70 977€ - 685 124€
NAF 5 all-time
Valuation method used
Net Income Multiple
74 554 €
×
2.0x
=150 053 €
Range: 70 978€ - 685 125€
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 193 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 agents et courtiers d'assurances)
Compare MY FUNDS OFFICE with other companies in the same sector:
Yes, MY FUNDS OFFICE generated a net profit of 75 k€ in 2023.
Where is the headquarters of MY FUNDS OFFICE ?
The headquarters of MY FUNDS OFFICE is located in ACON (27570), in the department Eure.
Where to find the tax return of MY FUNDS OFFICE ?
The tax return of MY FUNDS OFFICE 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 MY FUNDS OFFICE operate?
MY FUNDS OFFICE operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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