Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1993-04-15 (33 years)Status: ActiveBusiness sector: Réparation de machines et équipements mécaniquesLocation: MAUGUIO (34130), Herault
POLY-FROID 34 : revenue, balance sheet and financial ratios
POLY-FROID 34 is a French company
founded 33 years ago,
specialized in the sector Réparation de machines et équipements mécaniques.
Based in MAUGUIO (34130),
this company of category PME
shows in 2019 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - POLY-FROID 34 (SIREN 391188596)
Indicator
2024
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 516 792 €
1 533 809 €
1 098 951 €
1 107 455 €
Net income
8 639 €
246 798 €
190 506 €
124 448 €
39 079 €
99 733 €
EBITDA
N/C
N/C
288 416 €
157 051 €
36 672 €
141 014 €
Net margin
N/C
N/C
12.6%
8.1%
3.6%
9.0%
Revenue and income statement
In 2024, POLY-FROID 34 generates positive net income of 9 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 100 k€ -> 9 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 639 €
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 4%. 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 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
4.495%
Financial autonomy (2024)
?
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
51.832%
Asset age ratio (2024)
?
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
2024
Debt ratio
0.569
1.081
0.696
0.371
8.667
4.495
Financial autonomy
79.586
81.555
71.898
79.734
72.362
51.832
Repayment capacity
0.048
0.205
0.049
0.017
None
None
Cash flow / Revenue
9.494%
4.003%
8.158%
14.862%
None%
None%
Sector positioning
Debt ratio
4.52024
2019
2020
2024
Q1: 2.87
Med: 17.34
Q3: 52.01
Good
In 2024, the debt ratio of POLY-FROID 34 (4.50) 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
51.83%2024
2019
2020
2024
Q1: 23.1%
Med: 44.97%
Q3: 62.71%
Good-16 pts over 3 years
In 2024, the financial autonomy of POLY-FROID 34 (51.8%) 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.
Repayment capacity
0.02 years2019
2019
Q1: 0.0 years
Med: 0.22 years
Q3: 1.34 years
Good
In 2019, the repayment capacity of POLY-FROID 34 (0.02) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 214.10. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
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
214.102
Liquidity indicators evolution POLY-FROID 34
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2024
Liquidity ratio
492.7
568.456
353.53
503.069
466.353
214.102
Interest coverage
0.184
1.612
0.344
0.123
None
None
Sector positioning
Liquidity ratio
214.12024
2019
2020
2024
Q1: 167.32
Med: 242.93
Q3: 357.25
Average-35 pts over 3 years
In 2024, the liquidity ratio of POLY-FROID 34 (214.10) 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.
Interest coverage
0.12x2019
2019
Q1: 0.0x
Med: 0.31x
Q3: 2.24x
Average
In 2019, the interest coverage of POLY-FROID 34 (0.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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 (2024)
?
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 (2024)
?
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 (2024)
?
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 (2024)
?
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 POLY-FROID 34
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2024
Operating WCR
193 229 €
181 668 €
267 496 €
220 390 €
0 €
0 €
Inventory turnover (days)
9
14
17
11
0
0
Customer payment term (days)
75
54
73
68
0
0
Supplier payment term (days)
56
32
50
39
0
0
Positioning of POLY-FROID 34 in its sector
Comparison with sector Réparation de machines et équipements mécaniques
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of POLY-FROID 34 is estimated at
11 149 €
(range 7 348€ - 39 929€).
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 value2024
104 transactions
7k€11k€39k€
11 149 €Range: 7 348€ - 39 929€
NAF 5 all-time
Valuation method used
Net Income Multiple
8 639 €
×
1.3x
=11 149 €
Range: 7 348€ - 39 929€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Réparation de machines et équipements mécaniques)
Compare POLY-FROID 34 with other companies in the same sector:
Yes, POLY-FROID 34 generated a net profit of 9 k€ in 2024.
Where is the headquarters of POLY-FROID 34 ?
The headquarters of POLY-FROID 34 is located in MAUGUIO (34130), in the department Herault.
Where to find the tax return of POLY-FROID 34 ?
The tax return of POLY-FROID 34 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 POLY-FROID 34 operate?
POLY-FROID 34 operates in the sector Réparation de machines et équipements mécaniques (NAF code 33.12Z). 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