Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-01-02 (11 years)Status: ActiveBusiness sector: Conseil pour les affaires et autres conseils de gestionLocation: VENISSIEUX (69200), Rhone
COACH TO COAST : revenue, balance sheet and financial ratios
COACH TO COAST is a French company
founded 11 years ago,
specialized in the sector Conseil pour les affaires et autres conseils de gestion.
Based in VENISSIEUX (69200),
this company of category PME
shows in 2019 a revenue of 209 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COACH TO COAST (SIREN 809308448)
Indicator
2019
2018
2016
2015
Revenue
209 283 €
147 851 €
62 062 €
67 529 €
Net income
15 466 €
9 104 €
4 844 €
24 371 €
EBITDA
23 240 €
11 969 €
5 860 €
28 818 €
Net margin
7.4%
6.2%
7.8%
36.1%
Revenue and income statement
En 2019, COACH TO COAST alcanza unos ingresos de 209 k€. En el período 2015-2019, la empresa muestra un fuerte crecimiento con una TCAC de +32.7%. Vs 2018, crecimiento de +42% (148 k€ -> 209 k€). Tras deducir el consumo (0 €), el margen bruto se sitúa en 209 k€, es decir, una tasa del 100%. El EBITDA alcanza 23 k€, representando el 11.1% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +3.0 puntos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 15 k€, es decir, el 7.4% de los ingresos.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
209 283 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
209 283 €
EBITDA (2019)
?
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
23 240 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
18 273 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 466 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.1%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 60%. La deuda permanece bajo control. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 48%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 1.6 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 9.8% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
60.252%
Financial autonomy (2019)
?
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
47.6%
Cash flow / Revenue (2019)
?
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
9.768%
Repayment capacity (2019)
?
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
1.575
Asset age ratio (2019)
?
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
2015
2016
2018
2019
Debt ratio
39.972
41.121
92.337
60.252
Financial autonomy
55.906
56.814
38.152
47.6
Repayment capacity
0.43
2.548
3.191
1.575
Cash flow / Revenue
36.312%
8.118%
7.428%
9.768%
Sector positioning
Ratio de endeudamiento
60.252019
2016
2018
2019
Q1: 0.0
Med: 4.29
Q3: 44.13
Average
En 2019, el ratio de endeudamiento de COACH TO COAST (60.25) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
47.6%2019
2016
2018
2019
Q1: 5.58%
Med: 39.62%
Q3: 73.61%
Bueno-9 pts over 3 years
En 2019, el autonomía financiera de COACH TO COAST (47.6%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
1.57 ans2019
2016
2018
2019
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.68 ans
Average
En 2019, el capacidad de reembolso de COACH TO COAST (1.6 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 269.85. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 2.3x. Los gastos financieros están adecuadamente cubiertos por las operaciones.
Liquidity ratio (2019)
?
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
269.849
Interest coverage (2019)
?
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
2.332
Liquidity indicators evolution COACH TO COAST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
2019
Liquidity ratio
455.625
502.093
244.136
269.849
Interest coverage
0.0
0.0
2.181
2.332
Sector positioning
Ratio de liquidez
269.852019
2016
2018
2019
Q1: 136.05
Med: 274.14
Q3: 675.52
Average-18 pts over 3 years
En 2019, el ratio de liquidez de COACH TO COAST (269.85) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
2.33x2019
2016
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 0.24x
Excelente+50 pts over 3 years
En 2019, el cobertura de intereses de COACH TO COAST (2.3x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 31 días. Plazo proveedores: 12 días. La empresa debe financiar 19 días de desfase. El FM representa 2 días de ingresos. Notable mejora del FM durante el período (-93%), liberando tesorería.
Operating WCR (2019)
?
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
1 153 €
Customer credit (2019)
?
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
31 j
Supplier credit (2019)
?
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
12 j
Inventory turnover (2019)
?
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 (2019)
?
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
2 j
WCR and payment terms evolution COACH TO COAST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
2019
Operating WCR
16 168 €
31 594 €
12 519 €
1 153 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
111
148
60
31
Supplier payment term (days)
11
34
18
12
Positioning of COACH TO COAST in its sector
Comparison with sector Conseil pour les affaires et autres conseils de gestion
Valuation estimate
Based on 73 transactions of similar company sales
in 2019,
the value of COACH TO COAST is estimated at
80 755 €
(range 45 264€ - 166 352€).
With an EBITDA of 23 240€, the sector multiple of 3.3x is applied.
The price/revenue ratio is 0.48x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2019
73 tx
45k€80k€166k€
80 755 €Range: 45 264€ - 166 352€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
23 240 €×3.3x
Estimation76 821 €
45 725€ - 155 503€
Revenue Multiple30%
209 283 €×0.48x
Estimation100 797 €
54 620€ - 205 293€
Net Income Multiple20%
15 466 €×3.9x
Estimation60 527 €
30 080€ - 135 064€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 73 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 (Conseil pour les affaires et autres conseils de gestion)
Compare COACH TO COAST with other companies in the same sector:
Yes, COACH TO COAST generated a net profit of 15 k€ in 2019.
Where is the headquarters of COACH TO COAST ?
The headquarters of COACH TO COAST is located in VENISSIEUX (69200), in the department Rhone.
Where to find the tax return of COACH TO COAST ?
The tax return of COACH TO COAST 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 COACH TO COAST operate?
COACH TO COAST operates in the sector Conseil pour les affaires et autres conseils de gestion (NAF code 70.22Z). 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