Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1988-04-05 (38 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: SAINT-PARDOUX-DU-BREUIL (47200), Lot-et-Garonne
SARL MGS CALORIFUGE : revenue, balance sheet and financial ratios
SARL MGS CALORIFUGE is a French company
founded 38 years ago,
specialized in the sector Travaux d'isolation.
Based in SAINT-PARDOUX-DU-BREUIL (47200),
this company of category PME
shows in 2017 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL MGS CALORIFUGE (SIREN 344107420)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
1 374 296 €
1 274 197 €
Net income
181 822 €
-94 996 €
169 029 €
526 150 €
600 340 €
214 706 €
99 762 €
47 679 €
-76 567 €
EBITDA
N/C
N/C
N/C
N/C
N/C
N/C
N/C
100 838 €
-28 883 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
3.5%
-6.0%
Revenue and income statement
In 2024, SARL MGS CALORIFUGE generates positive net income of 182 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
181 822 €
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 46%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 53%. 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
46.055%
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
52.845%
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
112.391
71.858
33.728
24.331
44.7
6.469
25.076
62.521
46.055
Financial autonomy
34.472
36.926
51.919
50.407
52.738
72.428
60.63
47.494
52.845
Repayment capacity
-8.695
1.8
None
None
None
None
None
None
None
Cash flow / Revenue
-1.991%
6.983%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
46.052024
2022
2023
2024
Q1: 0.52
Med: 13.18
Q3: 45.45
Average+22 pts over 3 years
In 2024, the debt ratio of SARL MGS CALORIFUGE (46.05) 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
52.84%2024
2022
2023
2024
Q1: 10.35%
Med: 33.63%
Q3: 54.43%
Good
In 2024, the financial autonomy of SARL MGS CALORIFUGE (52.8%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 264.40. 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
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
216.462
188.777
260.898
207.116
368.754
364.8
254.813
262.969
264.4
Interest coverage
-10.806
2.75
None
None
None
None
None
None
None
Sector positioning
Liquidity ratio
264.42024
2022
2023
2024
Q1: 139.62
Med: 199.69
Q3: 307.67
Good
In 2024, the liquidity ratio of SARL MGS CALORIFUGE (264.40) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
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 MGS CALORIFUGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
232 821 €
334 779 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
11
6
0
0
0
0
0
0
0
Customer payment term (days)
50
76
0
0
0
0
0
0
0
Supplier payment term (days)
38
65
0
0
0
0
0
0
0
Positioning of SARL MGS CALORIFUGE in its sector
Comparison with sector Travaux d'isolation
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of SARL MGS CALORIFUGE is estimated at
667 251 €
(range 336 407€ - 1 944 859€).
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
58 tx
336k€667k€1944k€
667 251 €Range: 336 407€ - 1 944 859€
NAF 5 all-time
Valuation method used
Net Income Multiple
181 822 €
×
3.7x
=667 252 €
Range: 336 408€ - 1 944 859€
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 58 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 d'isolation)
Compare SARL MGS CALORIFUGE with other companies in the same sector:
Frequently asked questions about SARL MGS CALORIFUGE
What is the revenue of SARL MGS CALORIFUGE ?
The revenue of SARL MGS CALORIFUGE in 2017 is 1.4 M€.
Is SARL MGS CALORIFUGE profitable?
Yes, SARL MGS CALORIFUGE generated a net profit of 182 k€ in 2024.
Where is the headquarters of SARL MGS CALORIFUGE ?
The headquarters of SARL MGS CALORIFUGE is located in SAINT-PARDOUX-DU-BREUIL (47200), in the department Lot-et-Garonne.
Where to find the tax return of SARL MGS CALORIFUGE ?
The tax return of SARL MGS CALORIFUGE 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 MGS CALORIFUGE operate?
SARL MGS CALORIFUGE operates in the sector Travaux d'isolation (NAF code 43.29A). 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