Mitarbeiter: 02 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2016-02-04 (10 Jahre)Status: AktivBranche: Contrôle technique automobileStandort: CHESSY (77700), Seine-et-Marne
K ET F CONTROLE TECHNIQUE : revenue, balance sheet and financial ratios
K ET F CONTROLE TECHNIQUE is a French company
founded 10 years ago,
specialized in the sector Contrôle technique automobile.
Based in CHESSY (77700),
this company of category PME
shows in 2020 a revenue of 186 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - K ET F CONTROLE TECHNIQUE (SIREN 818262248)
Kennzahl
2020
2019
2018
2017
2016
Umsatz
185 999 €
182 035 €
194 292 €
147 610 €
99 710 €
Nettoergebnis
3 614 €
23 641 €
16 463 €
9 319 €
8 805 €
EBITDA
28 504 €
40 138 €
35 223 €
-14 839 €
30 858 €
Nettomarge
1.9%
13.0%
8.5%
6.3%
8.8%
Umsatz und Gewinn- und Verlustrechnung
In 2020, K ET F CONTROLE TECHNIQUE achieves revenue of 186 k€. Over the period 2016-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +16.9%. Vs 2019: +2%. After deducting consumption (130 €), gross margin stands at 186 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 29 k€, representing 15.3% of revenue. Warning negative scissor effect: despite revenue change (+2%), EBITDA varies by -29%, reducing margin by 6.7 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 4 k€, i.e. 1.9% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2020)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
185 999 €
Bruttomarge (2020)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
185 869 €
EBITDA (2020)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
28 504 €
EBIT (2020)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
25 717 €
Nettoergebnis (2020)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 279%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 49%. 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 6.6 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 3.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Verschuldungsgrad (2020)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
279.347%
Finanzielle Autonomie (2020)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen K ET F CONTROLE TECHNIQUE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
Verschuldungsgrad
1057.62
202.154
-1956.44
283.084
279.347
Finanzielle Autonomie
82.104
39.733
69.935
49.016
48.541
Rückzahlungsfähigkeit
1.746
1.603
1.165
0.976
6.594
Cashflow / Umsatz
28.162%
17.602%
15.29%
15.106%
3.742%
Positionnement sectoriel
Debt ratio
279.352020
2018
2019
2020
Q1: 1.49
Méd: 21.87
Q3: 81.03
Watch+51 pts über 3 Jahre
In 2020, the debt ratio of K ET F CONTROLE TECHNIQUE (279.35) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
48.54%2020
2018
2019
2020
Q1: 18.57%
Méd: 45.65%
Q3: 67.26%
Good-22 pts über 3 Jahre
In 2020, the financial autonomy of K ET F CONTROLE TECHNIQUE (48.5%) 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
6.59 years2020
2018
2019
2020
Q1: 0.0 years
Méd: 0.42 years
Q3: 1.78 years
Watch+8 pts über 3 Jahre
In 2020, the repayment capacity of K ET F CONTROLE TECHNIQUE (6.59) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 62.59. 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 5.2x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2020)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
62.591
Zinsdeckung (2020)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen K ET F CONTROLE TECHNIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
Liquiditätsquote
55.229
50.234
59.415
72.591
62.591
Zinsdeckung
3.97
-9.866
3.577
3.438
5.161
Positionnement sectoriel
Liquidity ratio
62.592020
2018
2019
2020
Q1: 138.35
Méd: 230.12
Q3: 358.66
Watch
In 2020, the liquidity ratio of K ET F CONTROLE TECHNIQUE (62.59) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
5.16x2020
2018
2019
2020
Q1: 0.0x
Méd: 0.41x
Q3: 2.4x
Excellent
In 2020, the interest coverage of K ET F CONTROLE TECHNIQUE (5.2x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 9 days. Favorable situation: supplier credit is longer than customer credit by 9 days. WCR is negative (-114 days): operations structurally generate cash. Over 2016-2020, WCR increased by +32%, requiring additional financing.
Operatives Working Capital (2020)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
9 j
Lagerumschlag (2020)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2020)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
-114 j
Entwicklung des Working Capital und der Zahlungsfristen K ET F CONTROLE TECHNIQUE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
BFR d'exploitation
-86 302 €
-41 952 €
-99 110 €
-62 442 €
-58 659 €
Lagerumschlag (Tage)
0
0
0
0
0
Crédit clients (jours)
0
0
1
0
0
Crédit fournisseurs (jours)
3
7
22
18
9
Positionnement de K ET F CONTROLE TECHNIQUE dans son secteur
Vergleich mit der Branche Contrôle technique automobile
Bewertungsschätzung
Based on 61 transactions of similar company sales
in 2020,
the value of K ET F CONTROLE TECHNIQUE is estimated at
87 668 €
(range 52 435€ - 181 061€).
With an EBITDA of 28 504€, the sector multiple of 3.5x is applied.
The price/revenue ratio is 0.62x
(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 value2020
61 tx
52k€87k€181k€
87 668 €Range: 52 435€ - 181 061€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
28 504 €×3.5x
Estimation101 031 €
65 584€ - 231 782€
Revenue Multiple30%
185 999 €×0.62x
Estimation114 424 €
60 647€ - 193 761€
Net Income Multiple20%
3 614 €×3.9x
Estimation14 128 €
7 247€ - 35 209€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 61 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 (Contrôle technique automobile)
Compare K ET F CONTROLE TECHNIQUE with other companies in the same sector:
Frequently asked questions about K ET F CONTROLE TECHNIQUE
What is the revenue of K ET F CONTROLE TECHNIQUE ?
The revenue of K ET F CONTROLE TECHNIQUE in 2020 is 186 k€.
Is K ET F CONTROLE TECHNIQUE profitable?
Yes, K ET F CONTROLE TECHNIQUE generated a net profit of 4 k€ in 2020.
Where is the headquarters of K ET F CONTROLE TECHNIQUE ?
The headquarters of K ET F CONTROLE TECHNIQUE is located in CHESSY (77700), in the department Seine-et-Marne.
Where to find the tax return of K ET F CONTROLE TECHNIQUE ?
The tax return of K ET F CONTROLE TECHNIQUE 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 K ET F CONTROLE TECHNIQUE operate?
K ET F CONTROLE TECHNIQUE operates in the sector Contrôle technique automobile (NAF code 71.20A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen