Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1995-05-18 (30 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: ERAGNY-SUR-OISE (95610), Val-d'Oise
SARL M.A.S.P : revenue, balance sheet and financial ratios
SARL M.A.S.P is a French company
founded 30 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in ERAGNY-SUR-OISE (95610),
this company of category PME
shows in 2021 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL M.A.S.P (SIREN 401074661)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
1 143 557 €
1 146 562 €
1 852 422 €
2 554 397 €
2 661 198 €
1 799 930 €
Net income
156 384 €
201 399 €
144 923 €
46 975 €
20 611 €
368 496 €
544 260 €
522 860 €
271 048 €
EBITDA
N/C
N/C
N/C
61 882 €
2 173 €
494 992 €
759 472 €
751 311 €
407 015 €
Net margin
N/C
N/C
N/C
4.1%
1.8%
19.9%
21.3%
19.6%
15.1%
Revenue and income statement
In 2024, SARL M.A.S.P generates positive net income of 156 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 271 k€ -> 156 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
156 384 €
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 8%. 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 85%. 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
7.752%
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
84.925%
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
2021
2022
2023
2024
Debt ratio
11.451
3.539
0.706
0.029
23.936
23.363
18.148
0.055
7.752
Financial autonomy
54.046
63.909
87.363
95.937
75.889
78.475
73.564
92.326
84.925
Repayment capacity
0.19
0.071
0.02
0.002
-169.159
9.401
None
None
None
Cash flow / Revenue
15.681%
18.677%
20.701%
18.857%
-0.237%
4.27%
None%
None%
None%
Sector positioning
Debt ratio
7.752024
2022
2023
2024
Q1: 4.28
Med: 20.74
Q3: 53.77
Good-8 pts over 3 years
In 2024, the debt ratio of SARL M.A.S.P (7.75) 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
84.92%2024
2022
2023
2024
Q1: 20.05%
Med: 40.86%
Q3: 57.83%
Excellent
In 2024, the financial autonomy of SARL M.A.S.P (84.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1091.42. 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
1091.416
Liquidity indicators evolution SARL M.A.S.P
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
236.004
285.598
815.877
2442.877
1634.187
3031.985
725.335
1251.36
1091.416
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
None
None
None
Sector positioning
Liquidity ratio
1091.422024
2022
2023
2024
Q1: 151.53
Med: 214.69
Q3: 315.59
Excellent
In 2024, the liquidity ratio of SARL M.A.S.P (1091.42) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
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 SARL M.A.S.P
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 876 €
-271 442 €
-7 689 €
290 978 €
179 334 €
426 078 €
0 €
0 €
0 €
Inventory turnover (days)
12
7
8
11
19
19
0
0
0
Customer payment term (days)
40
15
11
34
31
8
0
0
0
Supplier payment term (days)
7
12
3
3
17
6
0
0
0
Positioning of SARL M.A.S.P in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 51 transactions of similar company sales
in 2024,
the value of SARL M.A.S.P is estimated at
531 195 €
(range 210 083€ - 1 211 214€).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
51 tx
210k€531k€1211k€
531 195 €Range: 210 083€ - 1 211 214€
NAF 5 année 2024
Valuation method used
Net Income Multiple
156 384 €
×
3.4x
=531 195 €
Range: 210 084€ - 1 211 215€
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 51 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 (Travaux de menuiserie bois et PVC)
Compare SARL M.A.S.P with other companies in the same sector:
Yes, SARL M.A.S.P generated a net profit of 156 k€ in 2024.
Where is the headquarters of SARL M.A.S.P ?
The headquarters of SARL M.A.S.P is located in ERAGNY-SUR-OISE (95610), in the department Val-d'Oise.
Where to find the tax return of SARL M.A.S.P ?
The tax return of SARL M.A.S.P 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 SARL M.A.S.P operate?
SARL M.A.S.P operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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