Mitarbeiter: 01 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2001-01-01 (25 Jahre)Status: AktivBranche: Traduction et interprétationStandort: MUNCHHAUSEN (67470), Bas-Rhin
XLN T COMMUNICATION : revenue, balance sheet and financial ratios
XLN T COMMUNICATION is a French company
founded 25 years ago,
specialized in the sector Traduction et interprétation.
Based in MUNCHHAUSEN (67470),
this company of category PME
shows in 2017 a revenue of 185 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - XLN T COMMUNICATION (SIREN 434378857)
Kennzahl
2017
2016
Umsatz
185 464 €
340 176 €
Nettoergebnis
9 818 €
58 128 €
EBITDA
-23 080 €
81 583 €
Nettomarge
5.3%
17.1%
Umsatz und Gewinn- und Verlustrechnung
In 2017, XLN T COMMUNICATION achieves revenue of 185 k€. Significant drop of -45% vs 2016. After deducting consumption (0 €), gross margin stands at 185 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 -23 k€, representing -12.4% of revenue. Warning negative scissor effect: despite revenue change (-45%), EBITDA varies by -128%, reducing margin by 36.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 10 k€, i.e. 5.3% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2017)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
185 464 €
Bruttomarge (2017)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
185 464 €
EBITDA (2017)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-23 080 €
EBIT (2017)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-33 426 €
Nettoergebnis (2017)
?
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 6%. 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 93%. 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 2.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2017)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
5.901%
Finanzielle Autonomie (2017)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen XLN T COMMUNICATION
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
Verschuldungsgrad
7.768
5.901
Finanzielle Autonomie
89.426
93.326
Rückzahlungsfähigkeit
0.735
2.76
Cashflow / Umsatz
20.268%
7.637%
Positionnement sectoriel
Debt ratio
5.92017
2016
2017
Q1: 0.0
Méd: 2.92
Q3: 32.99
Average
In 2017, the debt ratio of XLN T COMMUNICATION (5.90) 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
93.33%2017
2016
2017
Q1: 3.41%
Méd: 34.0%
Q3: 63.25%
Excellent
In 2017, the financial autonomy of XLN T COMMUNICATION (93.3%) 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
2.76 years2017
2016
2017
Q1: 0.0 years
Méd: 0.0 years
Q3: 0.43 years
Watch
In 2017, the repayment capacity of XLN T COMMUNICATION (2.76) 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 8189.46. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2017)
?
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
8189.457
Zinsdeckung (2017)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen XLN T COMMUNICATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
Liquiditätsquote
2621.521
8189.457
Zinsdeckung
6.222
-85.516
Positionnement sectoriel
Liquidity ratio
8189.462017
2016
2017
Q1: 138.43
Méd: 206.48
Q3: 365.31
Excellent+17 pts über 2 Jahre
In 2017, the liquidity ratio of XLN T COMMUNICATION (8189.46) 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
-85.52x2017
2016
2017
Q1: 0.0x
Méd: 0.0x
Q3: 0.65x
Watch-50 pts über 2 Jahre
In 2017, the interest coverage of XLN T COMMUNICATION (-85.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 41 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 4 days. The gap of 37 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 71 days of revenue, i.e. 36 k€ to permanently finance.
Operatives Working Capital (2017)
?
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
4 j
Lagerumschlag (2017)
?
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 (2017)
?
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
71 j
Entwicklung des Working Capital und der Zahlungsfristen XLN T COMMUNICATION
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
BFR d'exploitation
24 319 €
36 405 €
Lagerumschlag (Tage)
0
0
Crédit clients (jours)
37
41
Crédit fournisseurs (jours)
23
4
Positionnement de XLN T COMMUNICATION dans son secteur
Vergleich mit der Branche Traduction et interprétation
Bewertungsschätzung
Based on 178 transactions of similar company sales
(all years),
the value of XLN T COMMUNICATION is estimated at
56 038 €
(range 25 075€ - 102 323€).
The price/revenue ratio is 0.33x
(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.
Estimated enterprise value2017
178 transactions
25k€56k€102k€
56 038 €Range: 25 075€ - 102 323€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
185 464 €×0.33x
Estimation60 937 €
30 615€ - 112 824€
Net Income Multiple20%
9 818 €×5.0x
Estimation48 692 €
16 767€ - 86 573€
How is this estimate calculated?
This estimate is based on the analysis of 178 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 (Traduction et interprétation)
Compare XLN T COMMUNICATION with other companies in the same sector:
Frequently asked questions about XLN T COMMUNICATION
What is the revenue of XLN T COMMUNICATION ?
The revenue of XLN T COMMUNICATION in 2017 is 185 k€.
Is XLN T COMMUNICATION profitable?
Yes, XLN T COMMUNICATION generated a net profit of 10 k€ in 2017.
Where is the headquarters of XLN T COMMUNICATION ?
The headquarters of XLN T COMMUNICATION is located in MUNCHHAUSEN (67470), in the department Bas-Rhin.
Where to find the tax return of XLN T COMMUNICATION ?
The tax return of XLN T COMMUNICATION 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 XLN T COMMUNICATION operate?
XLN T COMMUNICATION operates in the sector Traduction et interprétation (NAF code 74.30Z). 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