SAS DU MITTELBERG : revenue, balance sheet and financial ratios
SAS DU MITTELBERG is a French company
founded 12 years ago,
specialized in the sector Activités vétérinaires.
Based in VILLERS-LES-NANCY (54600),
this company of category ETI
shows in 2023 a revenue of 61.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS DU MITTELBERG (SIREN 797476744)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
61 905 123 €
43 384 612 €
42 058 713 €
20 253 864 €
11 440 647 €
3 751 681 €
4 534 906 €
4 445 981 €
2 481 227 €
Net income
-4 894 729 €
-6 899 752 €
-7 096 481 €
-452 069 €
-379 203 €
-316 271 €
-627 817 €
236 345 €
-139 832 €
EBITDA
586 750 €
-2 736 788 €
391 439 €
1 276 283 €
644 151 €
-74 738 €
-344 988 €
428 294 €
-24 657 €
Net margin
-7.9%
-15.9%
-16.9%
-2.2%
-3.3%
-8.4%
-13.8%
5.3%
-5.6%
Revenue and income statement
In 2023, SAS DU MITTELBERG achieves revenue of 61.9 M€. Over the period 2015-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +49.5%. Vs 2022, growth of +43% (43.4 M€ -> 61.9 M€). After deducting consumption (11.7 M€), gross margin stands at 50.2 M€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 587 k€, representing 0.9% of revenue. Positive scissor effect: EBITDA margin improves by +7.3 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -4.9 M€ (-7.9% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
61 905 123 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
50 204 570 €
EBITDA (2023)
?
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
586 750 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-988 949 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-4 894 729 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.9%
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 -636%. 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 -14%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-635.546%
Financial autonomy (2023)
?
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
-13.845%
Cash flow / Revenue (2023)
?
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
-6.72%
Repayment capacity (2023)
?
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
-23.0
Asset age ratio (2023)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
-783.93
-2409.577
-630.083
-489.758
271.91
623.186
-1946.401
-876.651
-635.546
Financial autonomy
-12.265
-3.49
-12.366
-15.668
20.668
11.813
-4.486
-9.428
-13.845
Repayment capacity
-37.918
10.292
-10.38
-25.301
-16.136
-82.562
-10.239
-14.969
-23.0
Cash flow / Revenue
-3.247%
8.064%
-10.44%
-5.662%
-6.317%
-1.428%
-14.703%
-13.689%
-6.72%
Sector positioning
Debt ratio
-635.552023
2021
2022
2023
Q1: 10.54
Med: 33.38
Q3: 98.64
Excellent+10 pts over 3 years
In 2023, the debt ratio of SAS DU MITTELBERG (-635.55) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-13.85%2023
2021
2022
2023
Q1: 31.97%
Med: 53.16%
Q3: 68.68%
Watch-5 pts over 3 years
In 2023, the financial autonomy of SAS DU MITTELBERG (-13.8%) 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
-23.0 years2023
2021
2022
2023
Q1: 0.09 years
Med: 1.12 years
Q3: 2.64 years
Excellent
In 2023, the repayment capacity of SAS DU MITTELBERG (-23.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 85.03. 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 708.8x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
85.025
Interest coverage (2023)
?
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
708.84
Liquidity indicators evolution SAS DU MITTELBERG
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
276.213
124.225
107.277
106.866
94.827
104.78
82.293
90.477
85.025
Interest coverage
-229.12
16.505
-13.063
-93.661
72.389
102.676
1623.377
-102.628
708.84
Sector positioning
Liquidity ratio
85.032023
2021
2022
2023
Q1: 171.25
Med: 251.69
Q3: 365.04
Watch
In 2023, the liquidity ratio of SAS DU MITTELBERG (85.03) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
708.84x2023
2021
2022
2023
Q1: 0.0x
Med: 1.09x
Q3: 3.75x
Excellent-19 pts over 3 years
In 2023, the interest coverage of SAS DU MITTELBERG (708.8x) 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. Average customer payment term: 11 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 142 days. Excellent situation: suppliers finance 131 days of the operating cycle (retail model). Inventory turnover is 12 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 66 days of revenue, i.e. 11.3 M€ to permanently finance. Over 2015-2023, WCR increased by +977%, requiring additional financing.
Operating WCR (2023)
?
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
11 266 113 €
Customer credit (2023)
?
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
11 j
Supplier credit (2023)
?
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
142 j
Inventory turnover (2023)
?
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
12 j
WCR in days of revenue (2023)
?
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
66 j
WCR and payment terms evolution SAS DU MITTELBERG
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
1 046 160 €
682 636 €
1 637 600 €
2 382 055 €
2 596 684 €
1 436 404 €
3 298 244 €
10 567 190 €
11 266 113 €
Inventory turnover (days)
21
19
18
23
20
19
21
22
12
Customer payment term (days)
6
10
8
20
15
3
3
10
11
Supplier payment term (days)
57
72
163
287
187
84
98
199
142
Positioning of SAS DU MITTELBERG in its sector
Comparison with sector Activités vétérinaires
Similar companies (Activités vétérinaires)
Compare SAS DU MITTELBERG with other companies in the same sector:
Frequently asked questions about SAS DU MITTELBERG
What is the revenue of SAS DU MITTELBERG ?
The revenue of SAS DU MITTELBERG in 2023 is 61.9 M€.
Is SAS DU MITTELBERG profitable?
SAS DU MITTELBERG recorded a net loss in 2023.
Where is the headquarters of SAS DU MITTELBERG ?
The headquarters of SAS DU MITTELBERG is located in VILLERS-LES-NANCY (54600), in the department Meurthe-et-Moselle.
Where to find the tax return of SAS DU MITTELBERG ?
The tax return of SAS DU MITTELBERG 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 SAS DU MITTELBERG operate?
SAS DU MITTELBERG operates in the sector Activités vétérinaires (NAF code 75.00Z). 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