Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.

SARL MUSY MACHINES AGRICOLES : revenue, balance sheet and financial ratios

SARL MUSY MACHINES AGRICOLES is a French company founded 9 years ago, specialized in the sector Réparation de machines et équipements mécaniques. Based in LONGEVILLES-MONT-D'OR (25370), this company of category PME shows in 2022 a revenue of 953 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - SARL MUSY MACHINES AGRICOLES (SIREN 829204445)
Indicator 2024 2023 2022 2021 2020 2019 2018
Revenue N/C N/C 952 505 € N/C N/C N/C N/C
Net income 31 300 € 35 803 € 45 712 € 64 801 € 59 114 € 63 671 € 108 090 €
EBITDA N/C N/C 76 017 € N/C N/C N/C N/C
Net margin N/C N/C 4.8% N/C N/C N/C N/C

Revenue and income statement

In 2024, SARL MUSY MACHINES AGRICOLES generates positive net income of 31 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2024: 108 k€ -> 31 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

31 300 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 82%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory.

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

81.793%

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

39.448%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

30.5%

Solvency indicators evolution
SARL MUSY MACHINES AGRICOLES

Sector positioning

Debt ratio
81.79 2024
2022
2023
2024
Q1: 2.87
Med: 17.34
Q3: 52.01
Average

In 2024, the debt ratio of SARL MUSY MACHINES AGRICOLES (81.79) 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
39.45% 2024
2022
2023
2024
Q1: 23.1%
Med: 44.97%
Q3: 62.71%
Average -11 pts over 3 years

In 2024, the financial autonomy of SARL MUSY MACHINES AGRICOLES (39.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.

Repayment capacity
4.02 years 2022
2022
Q1: 0.0 years
Med: 0.46 years
Q3: 2.04 years
Average

In 2022, the repayment capacity of SARL MUSY MACHINES AGRICOLES (4.02) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 282.27. 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

282.269

Liquidity indicators evolution
SARL MUSY MACHINES AGRICOLES

Sector positioning

Liquidity ratio
282.27 2024
2022
2023
2024
Q1: 167.32
Med: 242.93
Q3: 357.25
Good -16 pts over 3 years

In 2024, the liquidity ratio of SARL MUSY MACHINES AGRICOLES (282.27) 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.

Interest coverage
5.83x 2022
2022
Q1: 0.0x
Med: 0.43x
Q3: 2.76x
Excellent

In 2022, the interest coverage of SARL MUSY MACHINES AGRICOLES (5.8x) 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.

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 MUSY MACHINES AGRICOLES

Positioning of SARL MUSY MACHINES AGRICOLES 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 SARL MUSY MACHINES AGRICOLES is estimated at 40 394 € (range 26 624€ - 144 668€). 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 value 2024
104 transactions
26k€ 40k€ 144k€
40 394 € Range: 26 624€ - 144 668€
NAF 5 all-time

Valuation method used

Net Income Multiple
31 300 € × 1.3x = 40 395 €
Range: 26 624€ - 144 669€

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 SARL MUSY MACHINES AGRICOLES with other companies in the same sector:

Voir toutes les statistiques du secteur Réparation de machines et équipements mécaniques

Frequently asked questions about SARL MUSY MACHINES AGRICOLES

What is the revenue of SARL MUSY MACHINES AGRICOLES ?

The revenue of SARL MUSY MACHINES AGRICOLES in 2022 is 953 k€.

Is SARL MUSY MACHINES AGRICOLES profitable?

Yes, SARL MUSY MACHINES AGRICOLES generated a net profit of 31 k€ in 2024.

Where is the headquarters of SARL MUSY MACHINES AGRICOLES ?

The headquarters of SARL MUSY MACHINES AGRICOLES is located in LONGEVILLES-MONT-D'OR (25370), in the department Doubs.

Where to find the tax return of SARL MUSY MACHINES AGRICOLES ?

The tax return of SARL MUSY MACHINES AGRICOLES 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 MUSY MACHINES AGRICOLES operate?

SARL MUSY MACHINES AGRICOLES 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.