Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-01-02 (25 years)Status: ActiveBusiness sector: Nettoyage courant des bâtimentsLocation: MONTREUIL (93100), Seine-Saint-Denis
SOCIETE M&A NETTOYAGE : revenue, balance sheet and financial ratios
SOCIETE M&A NETTOYAGE is a French company
founded 25 years ago,
specialized in the sector Nettoyage courant des bâtiments.
Based in MONTREUIL (93100),
this company of category PME
shows in 2022 a revenue of 237 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE M&A NETTOYAGE (SIREN 433735602)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
236 769 €
263 242 €
266 533 €
341 463 €
309 215 €
316 277 €
333 586 €
Net income
22 549 €
-30 379 €
-14 317 €
-966 €
-2 326 €
2 278 €
570 €
EBITDA
18 331 €
-33 053 €
-33 508 €
3 224 €
-1 331 €
831 €
-15 327 €
Net margin
9.5%
-11.5%
-5.4%
-0.3%
-0.8%
0.7%
0.2%
Revenue and income statement
In 2022, SOCIETE M&A NETTOYAGE achieves revenue of 237 k€. Revenue is declining over the period 2016-2022 (CAGR: -5.6%). Significant drop of -10% vs 2021. After deducting consumption (12 k€), gross margin stands at 225 k€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 18 k€, representing 7.7% of revenue. Positive scissor effect: EBITDA margin improves by +20.3 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 23 k€, i.e. 9.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
236 769 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
224 952 €
EBITDA (2022)
?
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
18 331 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
18 181 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
22 549 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.7%
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
The debt ratio (= Financial debt / Equity x 100) stands at 2%. 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 repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2.362%
Financial autonomy (2022)
?
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
13.928%
Cash flow / Revenue (2022)
?
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
9.587%
Repayment capacity (2022)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
30.534
69.052
36.333
41.574
28.257
-77.941
2.362
Financial autonomy
30.431
31.687
34.264
28.485
19.299
-19.98
13.928
Repayment capacity
-0.002
-0.801
-0.001
0.0
-0.024
-0.027
0.01
Cash flow / Revenue
-4.472%
-2.184%
-0.45%
0.815%
-12.844%
-12.562%
9.587%
Sector positioning
Debt ratio
2.362022
2020
2021
2022
Q1: 0.03
Med: 13.02
Q3: 60.95
Good-26 pts over 3 years
In 2022, the debt ratio of SOCIETE M&A NETTOYAGE (2.36) 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
13.93%2022
2020
2021
2022
Q1: 7.37%
Med: 30.13%
Q3: 50.61%
Average-7 pts over 3 years
In 2022, the financial autonomy of SOCIETE M&A NETTOYAGE (13.9%) 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
0.01 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.02 years
Q3: 1.29 years
Good+14 pts over 3 years
In 2022, the repayment capacity of SOCIETE M&A NETTOYAGE (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 202.48. 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 1.2x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2022)
?
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
202.477
Interest coverage (2022)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
196.778
222.856
244.001
185.827
181.314
116.272
202.477
Interest coverage
-1.364
1.564
-1.878
0.31
-0.113
0.0
1.206
Sector positioning
Liquidity ratio
202.482022
2020
2021
2022
Q1: 120.03
Med: 167.91
Q3: 249.37
Good+9 pts over 3 years
In 2022, the liquidity ratio of SOCIETE M&A NETTOYAGE (202.48) 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
1.21x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.51x
Good+45 pts over 3 years
In 2022, the interest coverage of SOCIETE M&A NETTOYAGE (1.2x) 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. Average customer payment term: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 6 days. The gap of 56 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 27 days of revenue, i.e. 18 k€ to permanently finance. Notable WCR improvement over the period (-64%), freeing up cash.
Operating WCR (2022)
?
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
18 049 €
Customer credit (2022)
?
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
62 j
Supplier credit (2022)
?
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
6 j
Inventory turnover (2022)
?
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 (2022)
?
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
27 j
WCR and payment terms evolution SOCIETE M&A NETTOYAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
49 594 €
69 546 €
58 980 €
44 394 €
36 590 €
9 050 €
18 049 €
Inventory turnover (days)
0
1
1
0
0
0
0
Customer payment term (days)
59
49
53
61
83
59
62
Supplier payment term (days)
4
8
6
1
7
0
6
Positioning of SOCIETE M&A NETTOYAGE in its sector
Comparison with sector Nettoyage courant des bâtiments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 17 163€ to 67 381€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
17k€31k€67k€
31 812 €Range: 17 163€ - 67 381€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 33 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 (Nettoyage courant des bâtiments)
Compare SOCIETE M&A NETTOYAGE with other companies in the same sector:
Frequently asked questions about SOCIETE M&A NETTOYAGE
What is the revenue of SOCIETE M&A NETTOYAGE ?
The revenue of SOCIETE M&A NETTOYAGE in 2022 is 237 k€.
Is SOCIETE M&A NETTOYAGE profitable?
Yes, SOCIETE M&A NETTOYAGE generated a net profit of 23 k€ in 2022.
Where is the headquarters of SOCIETE M&A NETTOYAGE ?
The headquarters of SOCIETE M&A NETTOYAGE is located in MONTREUIL (93100), in the department Seine-Saint-Denis.
Where to find the tax return of SOCIETE M&A NETTOYAGE ?
The tax return of SOCIETE M&A NETTOYAGE 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 SOCIETE M&A NETTOYAGE operate?
SOCIETE M&A NETTOYAGE operates in the sector Nettoyage courant des bâtiments (NAF code 81.21Z). 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