Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-01-22 (18 years)Status: ActiveBusiness sector: Traduction et interprétationLocation: FREJUS (83370), Var
COME TOGETHER SARL : revenue, balance sheet and financial ratios
COME TOGETHER SARL is a French company
founded 18 years ago,
specialized in the sector Traduction et interprétation.
Based in FREJUS (83370),
this company of category PME
shows in 2022 a revenue of 247 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COME TOGETHER SARL (SIREN 502137458)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
246 760 €
194 475 €
174 132 €
134 021 €
147 662 €
116 330 €
103 890 €
Net income
53 786 €
26 905 €
42 321 €
25 808 €
2 678 €
3 051 €
2 519 €
EBITDA
69 354 €
32 282 €
54 559 €
36 941 €
3 700 €
-612 €
4 804 €
Net margin
21.8%
13.8%
24.3%
19.3%
1.8%
2.6%
2.4%
Revenue and income statement
En 2022, COME TOGETHER SARL alcanza unos ingresos de 247 k€. En el período 2016-2022, la empresa muestra un fuerte crecimiento con una TCAC de +15.5%. Vs 2021, crecimiento de +27% (194 k€ -> 247 k€). Tras deducir el consumo (0 €), el margen bruto se sitúa en 247 k€, es decir, una tasa del 100%. El EBITDA alcanza 69 k€, representando el 28.1% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +11.5 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 54 k€, es decir, el 21.8% de los ingresos.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
246 760 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
246 760 €
EBITDA (2022)
?
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
69 354 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
66 627 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
53 786 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
28.1%
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 3%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 2%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 0.1 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 23.2% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2.952%
Financial autonomy (2022)
?
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
2.254%
Cash flow / Revenue (2022)
?
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
23.216%
Repayment capacity (2022)
?
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
0.074
Asset age ratio (2022)
?
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
Debt ratio
0.296
0.091
0.164
5.958
0.508
0.059
2.952
Financial autonomy
0.183
0.066
0.139
4.171
0.452
0.048
2.254
Repayment capacity
0.0
0.0
0.0
0.172
0.0
0.0
0.074
Cash flow / Revenue
3.545%
3.34%
2.58%
20.208%
24.944%
14.302%
23.216%
Sector positioning
Ratio de endeudamiento
2.952022
2020
2021
2022
Q1: 0.0
Med: 5.84
Q3: 46.94
Bueno+11 pts over 3 years
En 2022, el ratio de endeudamiento de COME TOGETHER SARL (2.95) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.
Autonomía financiera
2.25%2022
2020
2021
2022
Q1: 12.77%
Med: 41.26%
Q3: 64.72%
Average
En 2022, el autonomía financiera de COME TOGETHER SARL (2.2%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
0.07 ans2022
2020
2021
2022
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.95 ans
Average+27 pts over 3 years
En 2022, el capacidad de reembolso de COME TOGETHER SARL (0.1 an) 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 397.89. 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 0.8x. Peligro: el resultado de explotación no cubre los gastos financieros.
Liquidity ratio (2022)
?
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
397.891
Interest coverage (2022)
?
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
0.833
Liquidity indicators evolution COME TOGETHER SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
250.113
343.499
610.325
373.063
1085.284
540.46
397.891
Interest coverage
0.604
-8.824
4.243
0.263
0.94
0.61
0.833
Sector positioning
Ratio de liquidez
397.892022
2020
2021
2022
Q1: 146.92
Med: 238.44
Q3: 407.07
Bueno
En 2022, el ratio de liquidez de COME TOGETHER SARL (397.89) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
0.83x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.61x
Excelente
En 2022, el cobertura de intereses de COME TOGETHER SARL (0.8x) 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: 173 días. Plazo proveedores: 34 días. El desfase de 139 días pesa sobre la tesorería. El FM representa 127 días de ingresos. En 2016-2022, el FM aumentó en +224%.
Operating WCR (2022)
?
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
87 131 €
Customer credit (2022)
?
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
173 j
Supplier credit (2022)
?
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
34 j
Inventory turnover (2022)
?
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 (2022)
?
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
127 j
WCR and payment terms evolution COME TOGETHER SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
26 866 €
29 203 €
32 022 €
75 117 €
31 507 €
31 789 €
87 131 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
152
123
84
232
79
91
173
Supplier payment term (days)
106
66
18
121
23
51
34
Positioning of COME TOGETHER SARL in its sector
Comparison with sector Traduction et interprétation
Valuation estimate
Based on 178 transactions of similar company sales
(all years),
the value of COME TOGETHER SARL is estimated at
213 757 €
(range 89 103€ - 388 306€).
With an EBITDA of 69 354€, the sector multiple of 3.9x is applied.
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 value2022
178 transactions
89k€213k€388k€
213 757 €Range: 89 103€ - 388 306€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
69 354 €×3.9x
Estimation272 170 €
117 026€ - 496 836€
Revenue Multiple30%
246 760 €×0.33x
Estimation81 076 €
40 734€ - 150 113€
Net Income Multiple20%
53 786 €×5.0x
Estimation266 748 €
91 852€ - 474 271€
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 COME TOGETHER SARL with other companies in the same sector:
Frequently asked questions about COME TOGETHER SARL
What is the revenue of COME TOGETHER SARL ?
The revenue of COME TOGETHER SARL in 2022 is 247 k€.
Is COME TOGETHER SARL profitable?
Yes, COME TOGETHER SARL generated a net profit of 54 k€ in 2022.
Where is the headquarters of COME TOGETHER SARL ?
The headquarters of COME TOGETHER SARL is located in FREJUS (83370), in the department Var.
Where to find the tax return of COME TOGETHER SARL ?
The tax return of COME TOGETHER SARL 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 COME TOGETHER SARL operate?
COME TOGETHER SARL 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
Rotate your phone to landscape mode to view the chart