Employees: 12 (2023.0)Legal category: SA (autres)Size: PMECreation date: 2017-12-20 (8 years)Status: ActiveBusiness sector: Services auxiliaires des transports par eauLocation: MENTON (06500), Alpes-Maritimes
PORTS DE MENTON : revenue, balance sheet and financial ratios
PORTS DE MENTON is a French company
founded 8 years ago,
specialized in the sector Services auxiliaires des transports par eau.
Based in MENTON (06500),
this company of category PME
shows in 2025 a revenue of 5.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PORTS DE MENTON (SIREN 834873812)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
Revenue
5 784 497 €
5 679 540 €
5 604 838 €
5 509 259 €
4 985 418 €
4 592 242 €
4 564 167 €
4 209 658 €
Net income
368 131 €
196 817 €
-831 819 €
244 703 €
-175 644 €
51 698 €
43 283 €
37 894 €
EBITDA
2 460 461 €
2 197 667 €
1 925 534 €
1 804 484 €
2 019 644 €
1 554 357 €
1 598 286 €
1 443 677 €
Net margin
6.4%
3.5%
-14.8%
4.4%
-3.5%
1.1%
0.9%
0.9%
Revenue and income statement
In 2025, PORTS DE MENTON achieves revenue of 5.8 M€. Revenue is growing positively over 8 years (CAGR: +4.6%). Vs 2024: +2%. After deducting consumption (9 k€), gross margin stands at 5.8 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.5 M€, representing 42.5% of revenue. Positive scissor effect: EBITDA margin improves by +3.8 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 368 k€, i.e. 6.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 784 497 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 775 623 €
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
2 460 461 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
478 963 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
368 131 €
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
42.5%
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 95%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
94.844%
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
17.94%
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
13.155%
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
0.903
Asset age ratio (2025)
?
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
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
312.069
51.794
209.261
912.597
400.056
-453.912
732.492
94.844
Financial autonomy
15.353
15.742
8.441
3.838
7.851
-5.866
3.627
17.94
Repayment capacity
2.521
0.352
1.663
1.672
2.112
1.887
3.889
0.903
Cash flow / Revenue
10.487%
11.695%
10.406%
19.333%
12.833%
12.166%
4.858%
13.155%
Sector positioning
Debt ratio
94.842025
2023
2024
2025
Q1: 0.0
Med: 1.41
Q3: 15.66
Watch+68 pts over 3 years
In 2025, the debt ratio of PORTS DE MENTON (94.84) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
17.94%2025
2023
2024
2025
Q1: 30.7%
Med: 45.69%
Q3: 67.92%
Watch-14 pts over 3 years
In 2025, the financial autonomy of PORTS DE MENTON (17.9%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.9 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.01 years
Q3: 0.74 years
Watch
In 2025, the repayment capacity of PORTS DE MENTON (0.90) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 192.16. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
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
192.164
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
0.199
Liquidity indicators evolution PORTS DE MENTON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
394.912
392.465
162.257
335.018
261.152
130.523
173.094
192.164
Interest coverage
0.198
0.201
0.037
0.359
0.515
0.386
0.28
0.199
Sector positioning
Liquidity ratio
192.162025
2023
2024
2025
Q1: 139.89
Med: 201.57
Q3: 296.0
Average+10 pts over 3 years
In 2025, the liquidity ratio of PORTS DE MENTON (192.16) 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
0.2x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 0.01x
Excellent+20 pts over 3 years
In 2025, the interest coverage of PORTS DE MENTON (0.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 167 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 29 days. The gap of 138 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-4 days): operations structurally generate cash. Notable WCR improvement over the period (-1137%), freeing up cash.
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
-63 745 €
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
167 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
29 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
-4 j
WCR and payment terms evolution PORTS DE MENTON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
6 146 €
260 249 €
520 025 €
209 936 €
242 077 €
700 605 €
-35 270 €
-63 745 €
Inventory turnover (days)
0
0
0
0
0
0
1
0
Customer payment term (days)
26
0
80
71
99
138
141
167
Supplier payment term (days)
47
37
298
73
69
247
45
29
Positioning of PORTS DE MENTON in its sector
Comparison with sector Services auxiliaires des transports par eau
Valuation estimate
Based on 205 transactions of similar company sales
(all years),
the value of PORTS DE MENTON is estimated at
1 456 464 €
(range 590 221€ - 3 625 695€).
With an EBITDA of 2 460 461€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.15x
(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 value2025
205 transactions
590k€1456k€3625k€
1 456 464 €Range: 590 221€ - 3 625 695€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 460 461 €×0.9x
Estimation2 279 408 €
805 098€ - 5 250 450€
Revenue Multiple30%
5 784 497 €×0.15x
Estimation866 115 €
555 758€ - 2 699 459€
Net Income Multiple20%
368 131 €×0.8x
Estimation284 629 €
104 725€ - 953 162€
How is this estimate calculated?
This estimate is based on the analysis of 205 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 (Services auxiliaires des transports par eau)
Compare PORTS DE MENTON with other companies in the same sector:
Yes, PORTS DE MENTON generated a net profit of 368 k€ in 2025.
Where is the headquarters of PORTS DE MENTON ?
The headquarters of PORTS DE MENTON is located in MENTON (06500), in the department Alpes-Maritimes.
Where to find the tax return of PORTS DE MENTON ?
The tax return of PORTS DE MENTON 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 PORTS DE MENTON operate?
PORTS DE MENTON operates in the sector Services auxiliaires des transports par eau (NAF code 52.22Z). 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