SCIS MARCADE : revenue, balance sheet and financial ratios
SCIS MARCADE is a French company
founded 28 years ago,
specialized in the sector Activités des sociétés holding.
Based in MULSANNE (72230),
this company of category PME
shows in 2024 a revenue of 69 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCIS MARCADE (SIREN 413755463)
Indicator
2024
2023
2022
2021
2020
2019
2019
2018
2017
2016
Revenue
69 000 €
71 400 €
69 600 €
72 000 €
72 000 €
72 000 €
36 000 €
72 000 €
26 810 €
48 000 €
Net income
354 746 €
516 461 €
474 987 €
380 323 €
418 267 €
857 201 €
8 050 €
837 023 €
842 151 €
2 528 €
EBITDA
-10 142 €
-26 905 €
-27 359 €
-31 199 €
-25 049 €
-38 260 €
-29 571 €
-82 830 €
-28 715 €
-184 041 €
Net margin
514.1%
723.3%
682.5%
528.2%
580.9%
1190.6%
22.4%
1162.5%
3141.2%
5.3%
Revenue and income statement
En 2024, SCIS MARCADE alcanza unos ingresos de 69 k€. Los ingresos crecen positivamente durante 10 años (TCAC: +4.6%). Ligera caída de -3% vs 2023. Tras deducir el consumo (0 €), el margen bruto se sitúa en 69 k€, es decir, una tasa del 100%. El EBITDA alcanza -10 k€, representando el -14.7% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +23.0 puntos. Un EBITDA negativo significa que las operaciones no cubren los gastos corrientes. El resultado neto asciende a 355 k€, es decir, el 514.1% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
69 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
69 000 €
EBITDA (2024)
?
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
-10 142 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 727 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
354 746 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-14.7%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 90%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 53%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 128.7 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 164.6% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
90.231%
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
52.546%
Cash flow / Revenue (2024)
?
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
164.562%
Repayment capacity (2024)
?
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
128.704
Solvency indicators evolution SCIS MARCADE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
2024
Debt ratio
37.487
30.328
134.393
122.69
129.474
112.579
111.845
111.602
93.339
90.231
Financial autonomy
72.27
76.58
42.63
44.847
43.546
46.974
46.056
47.184
51.679
52.546
Repayment capacity
-1533.981
4.391
21.325
2653.078
21.324
19.086
51.608
62.49
5.149
128.704
Cash flow / Revenue
-5.748%
3125.699%
1154.171%
18.05%
1184.256%
1185.408%
446.981%
393.24%
4022.182%
164.562%
Sector positioning
Ratio de endeudamiento
90.232024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
En 2024, el ratio de endeudamiento de SCIS MARCADE (90.23) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
52.55%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
En 2024, el autonomía financiera de SCIS MARCADE (52.5%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
128.7 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.09 ans
Q3: 3.07 ans
Average
En 2024, el capacidad de reembolso de SCIS MARCADE (128.7 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 179012.30. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
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
179012.299
Interest coverage (2024)
?
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
-746.431
Liquidity indicators evolution SCIS MARCADE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
2024
Liquidity ratio
6422.104
21513.713
89182.856
53598.377
97461.332
49265.674
2829.784
43453.635
87505.897
179012.299
Interest coverage
-57.082
-160.268
-59.678
-85.837
-153.542
-1923.218
-120.959
-317.767
-9206.304
-746.431
Sector positioning
Ratio de liquidez
179012.32024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Excelente
En 2024, el ratio de liquidez de SCIS MARCADE (179012.30) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.
Cobertura de intereses
-746.43x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
En 2024, el cobertura de intereses de SCIS MARCADE (-746.4x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 23 días. Plazo proveedores: 59 días. Excelente situación: los proveedores financian 36 días del ciclo operativo. El FM representa 118119 días de ingresos. En 2016-2024, el FM aumentó en +266%.
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
22 639 469 €
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
23 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
59 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 in days of revenue (2024)
?
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
118119 j
WCR and payment terms evolution SCIS MARCADE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
2024
Operating WCR
6 192 512 €
6 537 140 €
21 388 389 €
19 558 272 €
21 261 761 €
20 611 478 €
21 285 651 €
21 565 919 €
22 644 479 €
22 639 469 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
6
52
61
0
2
0
3
21
57
23
Supplier payment term (days)
67
231
56
253
87
126
109
65
63
59
Positioning of SCIS MARCADE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of SCIS MARCADE is estimated at
231 541 €
(range 147 291€ - 1 088 740€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
147k€231k€1088k€
231 541 €Range: 147 291€ - 1 088 740€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
69 000 €×0.59x
Estimation40 625 €
25 274€ - 48 296€
Net Income Multiple20%
354 746 €×1.5x
Estimation517 916 €
330 318€ - 2 649 407€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare SCIS MARCADE with other companies in the same sector:
Yes, SCIS MARCADE generated a net profit of 355 k€ in 2024.
Where is the headquarters of SCIS MARCADE ?
The headquarters of SCIS MARCADE is located in MULSANNE (72230), in the department Sarthe.
Where to find the tax return of SCIS MARCADE ?
The tax return of SCIS MARCADE 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 SCIS MARCADE operate?
SCIS MARCADE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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