Empleados: 03 (2023.0)Categoría jurídica: SCA (commandite par actions)Tamaño: PMEFecha de creación: 2014-06-01 (11 años)Estado: ActivaSector de actividad: Fabrication de structures métalliques et de parties de structuresUbicación: ARGENTEUIL (95100), Val-d'Oise
METALIFT : revenue, balance sheet and financial ratios
METALIFT is a French company
founded 11 years ago,
specialized in the sector Fabrication de structures métalliques et de parties de structures.
Based in ARGENTEUIL (95100),
this company of category PME
shows in 2024 a revenue of 749 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, METALIFT achieves revenue of 749 k€. Activity remains stable over the period (CAGR: -0.1%). After deducting consumption (212 k€), gross margin stands at 537 k€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 109 k€, representing 14.6% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 49 k€, i.e. 6.5% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2024)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
749 463 €
Margen bruto (2024)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
537 120 €
EBITDA (2024)
?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable
109 071 €
EBIT (2024)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
86 853 €
Resultado neto (2024)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 25%. 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 63%. 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 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Ratio de endeudamiento (2024)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
25.451%
Autonomía financiera (2024)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2015
2016
2018
2019
2020
2021
2022
2024
Ratio de endeudamiento
405.482
128.462
56.22
62.854
38.137
54.739
39.45
25.451
Autonomía financiera
10.019
24.434
41.281
40.166
42.896
42.627
47.866
62.777
Capacidad de reembolso
2.749
1.618
1.54
2.279
1.065
3.812
None
0.988
Flujo de caja / Ingresos
9.713%
13.247%
12.054%
9.475%
15.401%
5.943%
None%
13.258%
Positionnement sectoriel
Debt ratio
25.452024
2021
2022
2024
Q1: 6.09
Méd: 21.51
Q3: 63.7
Average-10 pts durante 3 años
In 2024, the debt ratio of METALIFT (25.45) 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
62.78%2024
2021
2022
2024
Q1: 26.6%
Méd: 45.7%
Q3: 61.62%
Excellent+20 pts durante 3 años
In 2024, the financial autonomy of METALIFT (62.8%) 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
0.99 years2024
2021
2024
Q1: 0.0 years
Méd: 0.73 years
Q3: 2.18 years
Average-21 pts durante 2 años
In 2024, the repayment capacity of METALIFT (0.99) 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.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 249.36. 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.
Ratio de liquidez (2024)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
249.357
Cobertura de intereses (2024)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2015
2016
2018
2019
2020
2021
2022
2024
Ratio de liquidez
151.691
137.379
216.268
204.604
190.639
183.275
183.598
249.357
Cobertura de intereses
6.07
2.383
2.793
2.67
0.855
3.08
None
1.246
Positionnement sectoriel
Liquidity ratio
249.362024
2021
2022
2024
Q1: 168.06
Méd: 241.37
Q3: 341.13
Good+19 pts durante 3 años
In 2024, the liquidity ratio of METALIFT (249.36) 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
1.25x2024
2021
2024
Q1: 0.0x
Méd: 1.54x
Q3: 6.11x
Average-28 pts durante 2 años
In 2024, the interest coverage of METALIFT (1.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Necesidad de fondo de rotación (NFR) y plazos de pago
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 56 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 65 days of revenue, i.e. 135 k€ to permanently finance. Over 2015-2024, WCR increased by +124%, requiring additional financing.
NFR de explotación (2024)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
135 023 €
Crédito clientes (2024)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
56 j
Crédito proveedores (2024)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
64 j
Rotación de inventario (2024)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
6 j
NFR en días de ingresos (2024)
?
NFR en días de ingresos
Definición
Expresa el fondo de maniobra operativo en días de facturación.
Fórmula
(BFR exploitation / CA) x 360
Interpretación
Cuantos menos días, mejor gestión del capital circulante
65 j
Evolución del NFR y plazos METALIFT
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2015
2016
2018
2019
2020
2021
2022
2024
BFR d'exploitation
60 155 €
125 383 €
135 885 €
170 197 €
327 636 €
114 097 €
0 €
135 023 €
Rotación de inventario (días)
14
15
13
13
12
13
0
6
Crédit clients (jours)
38
71
92
98
184
72
0
56
Crédit fournisseurs (jours)
48
141
95
92
129
89
0
64
Positionnement de METALIFT dans son secteur
Comparación con el sector Fabrication de structures métalliques et de parties de structures
Estimación de valoración
Based on 56 transactions of similar company sales
(all years),
the value of METALIFT is estimated at
104 072 €
(range 65 086€ - 235 263€).
With an EBITDA of 109 071€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.13x
(conservative valuation).
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
56 tx
65k€104k€235k€
104 072 €Range: 65 086€ - 235 263€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
109 071 €×1.0x
Estimation113 091 €
72 613€ - 261 039€
Revenue Multiple30%
749 463 €×0.13x
Estimation96 477 €
50 898€ - 122 494€
Net Income Multiple20%
48 515 €×1.9x
Estimation92 917 €
67 551€ - 339 979€
How is this estimate calculated?
This estimate is based on the analysis of 56 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 (Fabrication de structures métalliques et de parties de structures)
Compare METALIFT with other companies in the same sector:
Yes, METALIFT generated a net profit of 49 k€ in 2024.
Where is the headquarters of METALIFT ?
The headquarters of METALIFT is located in ARGENTEUIL (95100), in the department Val-d'Oise.
Where to find the tax return of METALIFT ?
The tax return of METALIFT 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 METALIFT operate?
METALIFT operates in the sector Fabrication de structures métalliques et de parties de structures (NAF code 25.11Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Gire su teléfono en modo horizontal para ver el gráfico