Mitarbeiter: 01 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2012-01-01 (14 Jahre)Status: AktivBranche: Restauration de type rapideStandort: TOURNEFEUILLE (31170), Haute-Garonne
SARL SE TCHIAO : revenue, balance sheet and financial ratios
SARL SE TCHIAO is a French company
founded 14 years ago,
specialized in the sector Restauration de type rapide.
Based in TOURNEFEUILLE (31170),
this company of category PME
shows in 2018 a revenue of 214 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - SARL SE TCHIAO (SIREN 538771304)
Kennzahl
2018
2017
2016
Umsatz
214 279 €
203 514 €
202 030 €
Nettoergebnis
10 613 €
21 715 €
18 788 €
EBITDA
11 363 €
24 894 €
20 033 €
Nettomarge
5.0%
10.7%
9.3%
Umsatz und Gewinn- und Verlustrechnung
In 2018, SARL SE TCHIAO achieves revenue of 214 k€. Revenue is growing positively over 3 years (CAGR: +3.0%). Vs 2017: +5%. After deducting consumption (58 k€), gross margin stands at 156 k€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 11 k€, representing 5.3% of revenue. Warning negative scissor effect: despite revenue change (+5%), EBITDA varies by -54%, reducing margin by 6.9 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 11 k€, i.e. 5.0% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2018)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
214 279 €
Bruttomarge (2018)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
155 781 €
EBITDA (2018)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
11 363 €
EBIT (2018)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
11 723 €
Nettoergebnis (2018)
?
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 1%. 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 5.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2018)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
1.026%
Finanzielle Autonomie (2018)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
Verschuldungsgrad
1.544
1.507
1.026
Finanzielle Autonomie
1.313
1.35
0.947
Rückzahlungsfähigkeit
0.0
0.0
0.0
Cashflow / Umsatz
9.708%
10.978%
5.155%
Positionnement sectoriel
Debt ratio
1.032018
2016
2017
2018
Q1: 0.0
Méd: 30.28
Q3: 180.47
Good
In 2018, the debt ratio of SARL SE TCHIAO (1.03) 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
0.95%2018
2016
2017
2018
Q1: 3.6%
Méd: 26.69%
Q3: 55.05%
Average
In 2018, the financial autonomy of SARL SE TCHIAO (0.9%) 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
0.0 years2018
2016
2017
2018
Q1: 0.0 years
Méd: 0.04 years
Q3: 2.01 years
Excellent
In 2018, the repayment capacity of SARL SE TCHIAO (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 1122.31. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2018)
?
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
1122.313
Zinsdeckung (2018)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen SARL SE TCHIAO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
Liquiditätsquote
545.244
817.749
1122.313
Zinsdeckung
0.0
0.0
0.0
Positionnement sectoriel
Liquidity ratio
1122.312018
2016
2017
2018
Q1: 41.4
Méd: 91.12
Q3: 166.08
Excellent
In 2018, the liquidity ratio of SARL SE TCHIAO (1122.31) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2018
2016
2017
2018
Q1: 0.0x
Méd: 0.13x
Q3: 3.79x
Average
In 2018, the interest coverage of SARL SE TCHIAO (0.0x) 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.
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: 6 days. Favorable situation: supplier credit is longer than customer credit by 6 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-9 days): operations structurally generate cash. Over 2016-2018, WCR increased by +61%, requiring additional financing.
Operatives Working Capital (2018)
?
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
6 j
Lagerumschlag (2018)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
1 j
Working Capital in Umsatztagen (2018)
?
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
-9 j
Entwicklung des Working Capital und der Zahlungsfristen SARL SE TCHIAO
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
BFR d'exploitation
-14 019 €
-12 333 €
-5 462 €
Lagerumschlag (Tage)
1
1
1
Crédit clients (jours)
0
0
0
Crédit fournisseurs (jours)
11
14
6
Positionnement de SARL SE TCHIAO dans son secteur
Vergleich mit der Branche Restauration de type rapide
Bewertungsschätzung
Based on 1098 transactions of similar company sales
in 2018,
the value of SARL SE TCHIAO is estimated at
103 699 €
(range 62 099€ - 159 908€).
With an EBITDA of 11 363€, the sector multiple of 7.0x is applied.
The price/revenue ratio is 0.68x
(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.
Estimated enterprise value2018
1098 transactions
62k€103k€159k€
103 699 €Range: 62 099€ - 159 908€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
11 363 €×7.0x
Estimation79 615 €
45 856€ - 128 096€
Revenue Multiple30%
214 279 €×0.68x
Estimation146 031 €
95 163€ - 206 207€
Net Income Multiple20%
10 613 €×9.5x
Estimation100 415 €
53 115€ - 169 993€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 1098 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 (Restauration de type rapide)
Compare SARL SE TCHIAO with other companies in the same sector:
Yes, SARL SE TCHIAO generated a net profit of 11 k€ in 2018.
Where is the headquarters of SARL SE TCHIAO ?
The headquarters of SARL SE TCHIAO is located in TOURNEFEUILLE (31170), in the department Haute-Garonne.
Where to find the tax return of SARL SE TCHIAO ?
The tax return of SARL SE TCHIAO 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 SARL SE TCHIAO operate?
SARL SE TCHIAO operates in the sector Restauration de type rapide (NAF code 56.10C). 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