Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-10-06 (16 years)Status: ActiveBusiness sector: Activité des économistes de la constructionLocation: CHATUZANGE-LE-GOUBET (26300), Drome
SCHUT MACHON : revenue, balance sheet and financial ratios
SCHUT MACHON is a French company
founded 16 years ago,
specialized in the sector Activité des économistes de la construction.
Based in CHATUZANGE-LE-GOUBET (26300),
this company of category PME
shows in 2021 a revenue of 682 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCHUT MACHON (SIREN 517796215)
Indicator
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
682 185 €
569 407 €
580 949 €
485 757 €
353 776 €
355 164 €
Net income
241 585 €
144 755 €
85 139 €
109 677 €
68 902 €
52 875 €
48 526 €
EBITDA
N/C
192 181 €
124 626 €
148 784 €
88 437 €
63 558 €
58 243 €
Net margin
N/C
21.2%
15.0%
18.9%
14.2%
14.9%
13.7%
Revenue and income statement
In 2023, SCHUT MACHON generates positive net income of 242 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 49 k€ -> 242 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
241 585 €
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 0%. 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 (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
0.269%
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
85.42%
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
2016
2017
2018
2019
2020
2021
2023
Debt ratio
2.447
16.168
10.334
6.741
4.609
2.494
0.269
Financial autonomy
70.194
63.994
72.154
70.486
74.028
74.746
85.42
Repayment capacity
0.074
0.534
0.324
0.161
0.157
0.068
None
Cash flow / Revenue
12.885%
14.325%
13.742%
19.404%
15.642%
21.253%
None%
Sector positioning
Debt ratio
0.272023
2020
2021
2023
Q1: 0.13
Med: 10.82
Q3: 57.32
Good-6 pts over 3 years
In 2023, the debt ratio of SCHUT MACHON (0.27) 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
85.42%2023
2020
2021
2023
Q1: 7.75%
Med: 31.03%
Q3: 61.18%
Excellent+8 pts over 3 years
In 2023, the financial autonomy of SCHUT MACHON (85.4%) 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.
Repayment capacity
0.07 years2021
2020
2021
Q1: 0.0 years
Med: 0.01 years
Q3: 1.33 years
Average
In 2021, the repayment capacity of SCHUT MACHON (0.07) 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 536.77. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
536.768
Liquidity indicators evolution SCHUT MACHON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
156.276
181.968
269.279
268.21
311.53
332.175
536.768
Interest coverage
0.0
0.374
0.716
0.308
0.258
0.094
None
Sector positioning
Liquidity ratio
536.772023
2020
2021
2023
Q1: 147.03
Med: 246.81
Q3: 438.69
Excellent+12 pts over 3 years
In 2023, the liquidity ratio of SCHUT MACHON (536.77) 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.
Interest coverage
0.09x2021
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 0.93x
Good-9 pts over 2 years
In 2021, the interest coverage of SCHUT MACHON (0.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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 (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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution SCHUT MACHON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
Operating WCR
6 652 €
29 187 €
73 495 €
366 €
47 244 €
8 589 €
0 €
Inventory turnover (days)
11
31
24
20
21
18
0
Customer payment term (days)
37
47
54
19
41
29
0
Supplier payment term (days)
36
24
42
71
56
78
0
Positioning of SCHUT MACHON in its sector
Comparison with sector Activité des économistes de la construction
Valuation estimate
Based on 98 transactions of similar company sales
(all years),
the value of SCHUT MACHON is estimated at
1 172 544 €
(range 236 083€ - 1 972 383€).
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 value2023
98 tx
236k€1172k€1972k€
1 172 544 €Range: 236 083€ - 1 972 383€
NAF 5 all-time
Valuation method used
Net Income Multiple
241 585 €
×
4.9x
=1 172 545 €
Range: 236 083€ - 1 972 383€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 98 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 (Activité des économistes de la construction)
Compare SCHUT MACHON with other companies in the same sector:
Yes, SCHUT MACHON generated a net profit of 242 k€ in 2023.
Where is the headquarters of SCHUT MACHON ?
The headquarters of SCHUT MACHON is located in CHATUZANGE-LE-GOUBET (26300), in the department Drome.
Where to find the tax return of SCHUT MACHON ?
The tax return of SCHUT MACHON 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 SCHUT MACHON operate?
SCHUT MACHON operates in the sector Activité des économistes de la construction (NAF code 74.90A). 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