Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-04-20 (11 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: TOULOUSE (31200), Haute-Garonne
ADSEARCH TOULOUSE : revenue, balance sheet and financial ratios
ADSEARCH TOULOUSE is a French company
founded 11 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in TOULOUSE (31200),
this company of category PME
shows in 2024 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ADSEARCH TOULOUSE (SIREN 810992057)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
2 449 571 €
2 176 854 €
1 609 151 €
1 072 640 €
1 248 843 €
1 324 145 €
1 076 574 €
774 141 €
Net income
143 113 €
237 846 €
189 431 €
-102 862 €
28 365 €
56 161 €
28 935 €
66 776 €
EBITDA
180 379 €
321 141 €
228 425 €
-183 559 €
10 657 €
47 269 €
18 380 €
76 977 €
Net margin
5.8%
10.9%
11.8%
-9.6%
2.3%
4.2%
2.7%
8.6%
Revenue and income statement
In 2024, ADSEARCH TOULOUSE achieves revenue of 2.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +15.5%. Vs 2023, growth of +13% (2.2 M€ -> 2.4 M€). After deducting consumption (0 €), gross margin stands at 2.4 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 180 k€, representing 7.4% of revenue. Warning negative scissor effect: despite revenue change (+13%), EBITDA varies by -44%, reducing margin by 7.4 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 143 k€, i.e. 5.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 449 571 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 449 571 €
EBITDA (2024)
?
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
180 379 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
187 110 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
143 113 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.3%
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 38%. The balance between equity and debt is satisfactory. Cash flow represents 5.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2024)
?
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
38.46%
Cash flow / Revenue (2024)
?
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
5.613%
Repayment capacity (2024)
?
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
0.0
Asset age ratio (2024)
?
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
2022
2023
2024
Debt ratio
0.0
0.0
0.705
0.135
63.605
0.0
0.001
0.0
Financial autonomy
45.356
36.508
37.098
35.267
25.698
30.114
32.644
38.46
Repayment capacity
0.0
0.0
0.037
-0.145
-0.548
0.0
0.0
0.0
Cash flow / Revenue
8.506%
1.722%
3.278%
-0.194%
-16.913%
11.377%
10.652%
5.613%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Excellent
In 2024, the debt ratio of ADSEARCH TOULOUSE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
38.46%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Good+12 pts over 3 years
In 2024, the financial autonomy of ADSEARCH TOULOUSE (38.5%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Excellent
In 2024, the repayment capacity of ADSEARCH TOULOUSE (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 160.76. 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 0.5x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2024)
?
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
160.758
Interest coverage (2024)
?
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
0.472
Liquidity indicators evolution ADSEARCH TOULOUSE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
169.714
145.432
151.132
148.598
164.032
140.544
146.257
160.758
Interest coverage
0.412
0.642
1.073
3.922
-0.423
0.865
0.855
0.472
Sector positioning
Liquidity ratio
160.762024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Good+17 pts over 3 years
In 2024, the liquidity ratio of ADSEARCH TOULOUSE (160.76) 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
0.47x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Good
In 2024, the interest coverage of ADSEARCH TOULOUSE (0.5x) 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: 103 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 157 days. Excellent situation: suppliers finance 54 days of the operating cycle (retail model). Overall, WCR represents 155 days of revenue, i.e. 1.1 M€ to permanently finance. Over 2016-2024, WCR increased by +821%, requiring additional financing.
Operating WCR (2024)
?
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
1 053 316 €
Customer credit (2024)
?
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
103 j
Supplier credit (2024)
?
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
157 j
Inventory turnover (2024)
?
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 (2024)
?
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
155 j
WCR and payment terms evolution ADSEARCH TOULOUSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
114 333 €
203 042 €
250 568 €
259 909 €
222 637 €
233 954 €
772 217 €
1 053 316 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
73
106
94
109
117
120
131
103
Supplier payment term (days)
92
110
94
142
60
185
199
157
Positioning of ADSEARCH TOULOUSE 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 ADSEARCH TOULOUSE is estimated at
292 339 €
(range 158 614€ - 669 757€).
With an EBITDA of 180 379€, the sector multiple of 2.0x is applied.
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 value2024
135 transactions
158k€292k€669k€
292 339 €Range: 158 614€ - 669 757€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
180 379 €×2.0x
Estimation365 766 €
175 313€ - 861 658€
Revenue Multiple30%
2 449 571 €×0.08x
Estimation188 452 €
147 896€ - 336 901€
Net Income Multiple20%
143 113 €×1.8x
Estimation264 605 €
132 947€ - 689 293€
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 ADSEARCH TOULOUSE with other companies in the same sector:
Frequently asked questions about ADSEARCH TOULOUSE
What is the revenue of ADSEARCH TOULOUSE ?
The revenue of ADSEARCH TOULOUSE in 2024 is 2.4 M€.
Is ADSEARCH TOULOUSE profitable?
Yes, ADSEARCH TOULOUSE generated a net profit of 143 k€ in 2024.
Where is the headquarters of ADSEARCH TOULOUSE ?
The headquarters of ADSEARCH TOULOUSE is located in TOULOUSE (31200), in the department Haute-Garonne.
Where to find the tax return of ADSEARCH TOULOUSE ?
The tax return of ADSEARCH TOULOUSE 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 ADSEARCH TOULOUSE operate?
ADSEARCH TOULOUSE 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