Mitarbeiter: 21 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2007-03-23 (19 Jahre)Status: AktivBranche: Ingénierie, études techniquesStandort: PARIS (75012), Paris
TESS ATELIER D'INGENIERIE : revenue, balance sheet and financial ratios
TESS ATELIER D'INGENIERIE is a French company
founded 19 years ago,
specialized in the sector Ingénierie, études techniques.
Based in PARIS (75012),
this company of category PME
shows in 2024 a revenue of 7.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, TESS ATELIER D'INGENIERIE achieves revenue of 7.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.8%. Vs 2023, growth of +12% (6.7 M€ -> 7.5 M€). After deducting consumption (0 €), gross margin stands at 7.5 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 434 k€, representing 5.8% of revenue. Warning negative scissor effect: despite revenue change (+12%), EBITDA varies by -25%, reducing margin by 2.8 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 345 k€, i.e. 4.6% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
7 515 590 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
7 515 590 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
433 650 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
319 592 €
Nettoergebnis (2024)
?
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 32%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
31.859%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Capacité d'autofinancement rapportée au chiffre d'affaires.
Formel
(CAF / CA) x 100
Interpretation
Je höher das Verhältnis, desto mehr Liquidität generiert das Unternehmen
6.784%
Rückzahlungsfähigkeit (2024)
?
Rückzahlungsfähigkeit
Definition
Anzahl der Jahre zur Schuldenrückzahlung mit dem Cashflow.
Formel
Dettes financières / CAF
Interpretation
< 3 Jahre : Ausgezeichnet 3-5 Jahre : Angemessen > 5 Jahre : Attention
1.369
Entwicklung der Solvenzkennzahlen TESS ATELIER D'INGENIERIE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
30.085
34.633
3.936
1.624
0.0
7.567
13.684
28.919
31.859
Finanzielle Autonomie
37.21
34.093
32.595
47.288
46.785
46.473
42.444
39.737
35.345
Rückzahlungsfähigkeit
1.614
0.973
0.079
0.047
0.0
0.283
0.805
1.153
1.369
Cashflow / Umsatz
5.306%
8.319%
9.962%
8.141%
6.315%
7.977%
5.021%
8.004%
6.784%
Positionnement sectoriel
Debt ratio
31.862024
2022
2023
2024
Q1: 0.0
Méd: 8.32
Q3: 42.94
Average+15 pts über 3 Jahre
In 2024, the debt ratio of TESS ATELIER D'INGENIERIE (31.86) 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
35.34%2024
2022
2023
2024
Q1: 11.42%
Méd: 37.88%
Q3: 61.37%
Average-9 pts über 3 Jahre
In 2024, the financial autonomy of TESS ATELIER D'INGENIERIE (35.3%) 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
1.37 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.0 years
Q3: 0.9 years
Average+9 pts über 3 Jahre
In 2024, the repayment capacity of TESS ATELIER D'INGENIERIE (1.37) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 5.1x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2024)
?
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
0.0
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen TESS ATELIER D'INGENIERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
258.431
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Zinsdeckung
1.125
1.378
0.697
0.311
0.956
0.698
1.489
3.151
5.07
Positionnement sectoriel
Liquidity ratio
0.02024
2022
2023
2024
Q1: 149.17
Méd: 230.27
Q3: 405.7
Watch
In 2024, the liquidity ratio of TESS ATELIER D'INGENIERIE (0.00) 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
5.07x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 2.06x
Excellent
In 2024, the interest coverage of TESS ATELIER D'INGENIERIE (5.1x) 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: 175 days. Excellent situation: suppliers finance 175 days of the operating cycle (retail model). WCR is negative (-86 days): operations structurally generate cash. Notable WCR improvement over the period (-442%), freeing up cash.
Operatives Working Capital (2024)
?
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
175 j
Lagerumschlag (2024)
?
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 (2024)
?
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
-86 j
Entwicklung des Working Capital und der Zahlungsfristen TESS ATELIER D'INGENIERIE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
523 933 €
-1 551 225 €
-2 169 967 €
-993 179 €
-1 252 552 €
-1 317 071 €
-569 361 €
-1 512 861 €
-1 791 115 €
Lagerumschlag (Tage)
17
0
0
0
0
0
0
0
0
Crédit clients (jours)
118
0
0
0
0
0
0
0
0
Crédit fournisseurs (jours)
36
64
49
38
89
49
228
166
175
Positionnement de TESS ATELIER D'INGENIERIE dans son secteur
Vergleich mit der Branche Ingénierie, études techniques
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 400 064€ to 1 633 472€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
400k€690k€1633k€
690 435 €Range: 400 064€ - 1 633 472€
NAF 5 année 2024
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare TESS ATELIER D'INGENIERIE with other companies in the same sector:
Frequently asked questions about TESS ATELIER D'INGENIERIE
What is the revenue of TESS ATELIER D'INGENIERIE ?
The revenue of TESS ATELIER D'INGENIERIE in 2024 is 7.5 M€.
Is TESS ATELIER D'INGENIERIE profitable?
Yes, TESS ATELIER D'INGENIERIE generated a net profit of 345 k€ in 2024.
Where is the headquarters of TESS ATELIER D'INGENIERIE ?
The headquarters of TESS ATELIER D'INGENIERIE is located in PARIS (75012), in the department Paris.
Where to find the tax return of TESS ATELIER D'INGENIERIE ?
The tax return of TESS ATELIER D'INGENIERIE 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 TESS ATELIER D'INGENIERIE operate?
TESS ATELIER D'INGENIERIE operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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