Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2014-10-01 (11 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: TOURS (37000), Indre-et-Loire
ABALONE TT TOURS : revenue, balance sheet and financial ratios
ABALONE TT TOURS is a French company
founded 11 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in TOURS (37000),
this company of category ETI
shows in 2023 a revenue of 981 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ABALONE TT TOURS (SIREN 805043460)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
980 742 €
1 336 888 €
1 339 732 €
1 125 181 €
1 906 679 €
2 620 777 €
2 381 396 €
2 006 297 €
Net income
-33 571 €
4 535 €
26 358 €
-10 108 €
10 415 €
38 310 €
40 593 €
32 553 €
EBITDA
-52 894 €
52 807 €
19 992 €
-16 541 €
-2 225 €
37 971 €
75 343 €
74 272 €
Net margin
-3.4%
0.3%
2.0%
-0.9%
0.5%
1.5%
1.7%
1.6%
Revenue and income statement
In 2023, ABALONE TT TOURS achieves revenue of 981 k€. Revenue is declining over the period 2016-2023 (CAGR: -9.7%). Significant drop of -27% vs 2022. After deducting consumption (0 €), gross margin stands at 981 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 -53 k€, representing -5.4% of revenue. Warning negative scissor effect: despite revenue change (-27%), EBITDA varies by -200%, reducing margin by 9.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -34 k€ (-3.4% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
980 742 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
980 742 €
EBITDA (2023)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-52 894 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-40 666 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-33 571 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-5.3%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 0%. 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 28%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.19%
Financial autonomy (2023)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
28.289%
Cash flow / Revenue (2023)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-4.744%
Repayment capacity (2023)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-0.004
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
25.165
32.592
10.636
0.245
0.551
0.123
0.177
0.19
Financial autonomy
17.809
20.524
32.006
44.274
44.114
43.14
37.295
28.289
Repayment capacity
0.998
0.751
1.819
-0.036
-0.012
0.019
0.005
-0.004
Cash flow / Revenue
1.786%
2.315%
0.492%
-0.241%
-1.904%
1.183%
3.963%
-4.744%
Sector positioning
Debt ratio
0.192023
2021
2022
2023
Q1: 0.0
Med: 2.87
Q3: 33.82
Good
In 2023, the debt ratio of ABALONE TT TOURS (0.19) 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
28.29%2023
2021
2022
2023
Q1: 12.66%
Med: 26.43%
Q3: 45.52%
Good-20 pts over 3 years
In 2023, the financial autonomy of ABALONE TT TOURS (28.3%) 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
-0.0 years2023
2021
2022
2023
Q1: -0.0 years
Med: 0.0 years
Q3: 0.36 years
Excellent-26 pts over 3 years
In 2023, the repayment capacity of ABALONE TT TOURS (-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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 162.30. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
162.301
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.0
Liquidity indicators evolution ABALONE TT TOURS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
125.633
130.38
150.982
175.455
173.481
169.127
197.916
162.301
Interest coverage
0.164
1.139
5.333
-111.236
-14.352
9.224
4.151
0.0
Sector positioning
Liquidity ratio
162.32023
2021
2022
2023
Q1: 113.05
Med: 142.47
Q3: 199.97
Good
In 2023, the liquidity ratio of ABALONE TT TOURS (162.30) 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
0.0x2023
2021
2022
2023
Q1: -0.08x
Med: 0.0x
Q3: 2.21x
Good-25 pts over 3 years
In 2023, the interest coverage of ABALONE TT TOURS (0.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 51 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Overall, WCR represents 59 days of revenue, i.e. 160 k€ to permanently finance. Notable WCR improvement over the period (-31%), freeing up cash.
Operating WCR (2023)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
160 263 €
Customer credit (2023)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
51 j
Supplier credit (2023)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
58 j
Inventory turnover (2023)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2023)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
59 j
WCR and payment terms evolution ABALONE TT TOURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
233 312 €
317 654 €
309 252 €
296 622 €
243 467 €
260 926 €
236 696 €
160 263 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
63
49
44
30
39
37
27
51
Supplier payment term (days)
107
106
101
112
90
100
79
58
Positioning of ABALONE TT TOURS in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of ABALONE TT TOURS is estimated at
75 450 €
(range 59 213€ - 134 886€).
The price/revenue ratio is 0.08x
(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 value2023
135 transactions
59k€75k€134k€
75 450 €Range: 59 213€ - 134 886€
NAF 5 all-time
Valuation method used
Revenue Multiple
980 742 €
×
0.08x
=75 451 €
Range: 59 214€ - 134 886€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 135 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 (Activités des agences de travail temporaire )
Compare ABALONE TT TOURS with other companies in the same sector:
The revenue of ABALONE TT TOURS in 2023 is 981 k€.
Is ABALONE TT TOURS profitable?
ABALONE TT TOURS recorded a net loss in 2023.
Where is the headquarters of ABALONE TT TOURS ?
The headquarters of ABALONE TT TOURS is located in TOURS (37000), in the department Indre-et-Loire.
Where to find the tax return of ABALONE TT TOURS ?
The tax return of ABALONE TT TOURS 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 ABALONE TT TOURS operate?
ABALONE TT TOURS operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart