Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-05-14 (13 years)Status: ActiveBusiness sector: Contrôle technique automobileLocation: CHATOU (78400), Yvelines
CONTROLE TECHNIQUE CHATOU : revenue, balance sheet and financial ratios
CONTROLE TECHNIQUE CHATOU is a French company
founded 13 years ago,
specialized in the sector Contrôle technique automobile.
Based in CHATOU (78400),
this company of category PME
shows in 2016 a revenue of 280 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONTROLE TECHNIQUE CHATOU (SIREN 751505777)
Indicator
2016
2015
2014
2013
Revenue
279 537 €
283 398 €
267 279 €
328 662 €
Net income
36 392 €
39 116 €
45 758 €
-11 027 €
EBITDA
54 323 €
57 311 €
62 164 €
5 733 €
Net margin
13.0%
13.8%
17.1%
-3.4%
Revenue and income statement
In 2016, CONTROLE TECHNIQUE CHATOU achieves revenue of 280 k€. Revenue is declining over the period 2013-2016 (CAGR: -5.3%). Slight decline of -1% vs 2015. After deducting consumption (25 k€), gross margin stands at 255 k€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 54 k€, representing 19.4% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 36 k€, i.e. 13.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
279 537 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
254 602 €
EBITDA (2016)
?
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
54 323 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
50 640 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 392 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
19.4%
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 145%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 14.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
145.33%
Financial autonomy (2016)
?
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
35.377%
Cash flow / Revenue (2016)
?
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
14.332%
Repayment capacity (2016)
?
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
4.18
Asset age ratio (2016)
?
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
2013
2014
2015
2016
Debt ratio
-4164.244
575.369
255.28
145.33
Financial autonomy
-2.115
13.096
24.736
35.377
Repayment capacity
-30.882
4.775
4.875
4.18
Cash flow / Revenue
-2.473%
17.91%
14.568%
14.332%
Sector positioning
Debt ratio
145.332016
2014
2015
2016
Q1: 0.72
Med: 19.11
Q3: 86.45
Average-22 pts over 3 years
In 2016, the debt ratio of CONTROLE TECHNIQUE CHATOU (145.33) 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
35.38%2016
2014
2015
2016
Q1: 15.62%
Med: 42.57%
Q3: 64.8%
Average+18 pts over 3 years
In 2016, the financial autonomy of CONTROLE TECHNIQUE CHATOU (35.4%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
4.18 years2016
2014
2015
2016
Q1: 0.0 years
Med: 0.49 years
Q3: 2.31 years
Watch
In 2016, the repayment capacity of CONTROLE TECHNIQUE CHATOU (4.18) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 98.30. 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 9.2x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2016)
?
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
98.301
Interest coverage (2016)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2013
2014
2015
2016
Liquidity ratio
30.558
93.481
132.867
98.301
Interest coverage
225.833
12.203
10.86
9.239
Sector positioning
Liquidity ratio
98.32016
2014
2015
2016
Q1: 74.34
Med: 149.12
Q3: 276.29
Average+13 pts over 3 years
In 2016, the liquidity ratio of CONTROLE TECHNIQUE CHATOU (98.30) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
9.24x2016
2014
2015
2016
Q1: 0.0x
Med: 1.35x
Q3: 5.98x
Excellent-14 pts over 3 years
In 2016, the interest coverage of CONTROLE TECHNIQUE CHATOU (9.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 17 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. Excellent situation: suppliers finance 40 days of the operating cycle (retail model). Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 17 days of revenue, i.e. 13 k€ to permanently finance. Over 2013-2016, WCR increased by +193%, requiring additional financing.
Operating WCR (2016)
?
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
13 169 €
Customer credit (2016)
?
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
17 j
Supplier credit (2016)
?
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
57 j
Inventory turnover (2016)
?
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
2 j
WCR in days of revenue (2016)
?
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
17 j
WCR and payment terms evolution CONTROLE TECHNIQUE CHATOU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
2015
2016
Operating WCR
-14 093 €
-6 335 €
-1 907 €
13 169 €
Inventory turnover (days)
1
2
1
2
Customer payment term (days)
0
8
9
17
Supplier payment term (days)
36
46
29
57
Positioning of CONTROLE TECHNIQUE CHATOU in its sector
Comparison with sector Contrôle technique automobile
Valuation estimate
Based on 480 transactions of similar company sales
(all years),
the value of CONTROLE TECHNIQUE CHATOU is estimated at
131 801 €
(range 45 589€ - 254 755€).
With an EBITDA of 54 323€, the sector multiple of 2.5x is applied.
The price/revenue ratio is 0.50x
(in line with sector norms).
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 value2016
480 transactions
45k€131k€254k€
131 801 €Range: 45 589€ - 254 755€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
54 323 €×2.5x
Estimation138 392 €
38 304€ - 254 705€
Revenue Multiple30%
279 537 €×0.50x
Estimation140 596 €
62 605€ - 250 374€
Net Income Multiple20%
36 392 €×2.8x
Estimation102 134 €
38 278€ - 261 453€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 480 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 (Contrôle technique automobile)
Compare CONTROLE TECHNIQUE CHATOU with other companies in the same sector:
Frequently asked questions about CONTROLE TECHNIQUE CHATOU
What is the revenue of CONTROLE TECHNIQUE CHATOU ?
The revenue of CONTROLE TECHNIQUE CHATOU in 2016 is 280 k€.
Is CONTROLE TECHNIQUE CHATOU profitable?
Yes, CONTROLE TECHNIQUE CHATOU generated a net profit of 36 k€ in 2016.
Where is the headquarters of CONTROLE TECHNIQUE CHATOU ?
The headquarters of CONTROLE TECHNIQUE CHATOU is located in CHATOU (78400), in the department Yvelines.
Where to find the tax return of CONTROLE TECHNIQUE CHATOU ?
The tax return of CONTROLE TECHNIQUE CHATOU 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 CONTROLE TECHNIQUE CHATOU operate?
CONTROLE TECHNIQUE CHATOU operates in the sector Contrôle technique automobile (NAF code 71.20A). 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