STE FINANCIERE DE LA MASA : revenue, balance sheet and financial ratios
STE FINANCIERE DE LA MASA is a French company
founded 41 years ago,
specialized in the sector Activités des sociétés holding.
Based in MARSEILLE (13010),
this company of category ETI
shows in 2024 a revenue of 12.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STE FINANCIERE DE LA MASA (SIREN 331530253)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
12 457 634 €
10 667 982 €
1 608 367 €
1 626 097 €
1 652 670 €
1 632 942 €
1 454 595 €
1 279 289 €
1 291 271 €
Net income
9 683 668 €
11 225 656 €
4 432 188 €
25 781 897 €
6 669 874 €
5 501 896 €
4 264 013 €
3 443 120 €
5 279 821 €
EBITDA
4 708 326 €
5 011 096 €
-292 036 €
-996 878 €
332 801 €
536 814 €
362 950 €
341 485 €
487 605 €
Net margin
77.7%
105.2%
275.6%
1585.5%
403.6%
336.9%
293.1%
269.1%
408.9%
Revenue and income statement
In 2024, STE FINANCIERE DE LA MASA achieves revenue of 12.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +32.8%. Vs 2023, growth of +17% (10.7 M€ -> 12.5 M€). After deducting consumption (0 €), gross margin stands at 12.5 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.7 M€, representing 37.8% of revenue. Warning negative scissor effect: despite revenue change (+17%), EBITDA varies by -6%, reducing margin by 9.2 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 9.7 M€, i.e. 77.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
12 457 634 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 457 634 €
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
4 708 326 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 917 306 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
9 683 668 €
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
37.8%
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 17%. 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 79%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 76.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
17.172%
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
79.267%
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
76.618%
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
2.242
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution STE FINANCIERE DE LA MASA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
20.155
3.786
17.316
3.542
0.05
0.027
0.022
19.838
17.172
Financial autonomy
82.195
95.465
82.966
92.85
98.255
98.406
95.971
78.969
79.267
Repayment capacity
0.416
0.587
0.83
0.368
0.005
0.004
0.005
1.762
2.242
Cash flow / Revenue
408.886%
269.143%
293.144%
336.932%
403.582%
447.704%
277.353%
106.809%
76.618%
Sector positioning
Debt ratio
17.172024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+29 pts over 3 years
In 2024, the debt ratio of STE FINANCIERE DE LA MASA (17.17) 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
79.27%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good-10 pts over 3 years
In 2024, the financial autonomy of STE FINANCIERE DE LA MASA (79.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
2.24 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+42 pts over 3 years
In 2024, the repayment capacity of STE FINANCIERE DE LA MASA (2.24) 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 1201.92. 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 120.2x. Operating income very largely covers interest expenses: high safety margin.
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
1201.916
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
120.177
Liquidity indicators evolution STE FINANCIERE DE LA MASA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
611.064
9298.136
765.212
2252.943
5162.047
5344.059
1969.861
1511.265
1201.916
Interest coverage
13.861
3.836
6.845
1.842
5.791
-0.722
-224.447
32.747
120.177
Sector positioning
Liquidity ratio
1201.922024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good-12 pts over 3 years
In 2024, the liquidity ratio of STE FINANCIERE DE LA MASA (1201.92) 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
120.18x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent+50 pts over 3 years
In 2024, the interest coverage of STE FINANCIERE DE LA MASA (120.2x) 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: 308 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 220 days. The gap of 88 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 3012 days of revenue, i.e. 104.2 M€ to permanently finance. Over 2016-2024, WCR increased by +98%, requiring additional financing.
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
104 243 737 €
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
308 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
220 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
3012 j
WCR and payment terms evolution STE FINANCIERE DE LA MASA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
52 522 564 €
44 940 054 €
51 709 223 €
38 532 434 €
53 976 384 €
54 476 526 €
44 047 141 €
78 205 696 €
104 243 737 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
5
2
22
8
5
3990
11
142
308
Supplier payment term (days)
62
52
75
60
189
97
111
22
220
Positioning of STE FINANCIERE DE LA MASA 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 STE FINANCIERE DE LA MASA is estimated at
16 412 347 €
(range 5 099 398€ - 36 698 902€).
With an EBITDA of 4 708 326€, the sector multiple of 4.8x is applied.
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
5099k€16412k€36698k€
16 412 347 €Range: 5 099 398€ - 36 698 902€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 708 326 €×4.8x
Estimation22 768 760 €
3 854 192€ - 39 237 217€
Revenue Multiple30%
12 457 634 €×0.59x
Estimation7 334 702 €
4 563 113€ - 8 719 578€
Net Income Multiple20%
9 683 668 €×1.5x
Estimation14 137 787 €
9 016 841€ - 72 322 103€
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 STE FINANCIERE DE LA MASA with other companies in the same sector:
Frequently asked questions about STE FINANCIERE DE LA MASA
What is the revenue of STE FINANCIERE DE LA MASA ?
The revenue of STE FINANCIERE DE LA MASA in 2024 is 12.5 M€.
Is STE FINANCIERE DE LA MASA profitable?
Yes, STE FINANCIERE DE LA MASA generated a net profit of 9.7 M€ in 2024.
Where is the headquarters of STE FINANCIERE DE LA MASA ?
The headquarters of STE FINANCIERE DE LA MASA is located in MARSEILLE (13010), in the department Bouches-du-Rhone.
Where to find the tax return of STE FINANCIERE DE LA MASA ?
The tax return of STE FINANCIERE DE LA MASA 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 STE FINANCIERE DE LA MASA operate?
STE FINANCIERE DE LA MASA 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