Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-01-02 (25 years)Status: ActiveBusiness sector: Gestion de fondsLocation: TERSSAC (81150), Tarn
COTE SUD DIFFUSION : revenue, balance sheet and financial ratios
COTE SUD DIFFUSION is a French company
founded 25 years ago,
specialized in the sector Gestion de fonds.
Based in TERSSAC (81150),
this company of category PME
shows in 2022 a revenue of 28 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COTE SUD DIFFUSION (SIREN 433922424)
Indicator
2022
2021
2019
Revenue
28 381 €
47 842 €
85 011 €
Net income
-178 405 €
-77 298 €
28 689 €
EBITDA
-81 167 €
-88 774 €
-99 609 €
Net margin
-628.6%
-161.6%
33.7%
Revenue and income statement
In 2022, COTE SUD DIFFUSION achieves revenue of 28 k€. Revenue is declining over the period 2019-2022 (CAGR: -30.6%). Significant drop of -41% vs 2021. After deducting consumption (0 €), gross margin stands at 28 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 -81 k€, representing -286.0% of revenue. Warning negative scissor effect: despite revenue change (-41%), EBITDA varies by +9%, reducing margin by 100.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -178 k€ (-628.6% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
28 381 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
28 381 €
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
-81 167 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-111 605 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-178 405 €
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
-286.0%
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 64%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
63.75%
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
46.899%
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
-292.763%
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
-0.937
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
2019
2021
2022
Debt ratio
13.954
24.876
63.75
Financial autonomy
71.451
67.025
46.899
Repayment capacity
-0.302
-0.837
-0.937
Cash flow / Revenue
-131.408%
-186.623%
-292.763%
Sector positioning
Debt ratio
63.752022
2019
2021
2022
Q1: 0.01
Med: 15.73
Q3: 126.73
Average+11 pts over 3 years
In 2022, the debt ratio of COTE SUD DIFFUSION (63.75) 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
46.9%2022
2019
2021
2022
Q1: 12.11%
Med: 51.89%
Q3: 88.02%
Average-16 pts over 3 years
In 2022, the financial autonomy of COTE SUD DIFFUSION (46.9%) 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
-0.94 years2022
2019
2021
2022
Q1: -0.05 years
Med: 0.0 years
Q3: 3.2 years
Excellent
In 2022, the repayment capacity of COTE SUD DIFFUSION (-0.94) 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 328.30. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
328.3
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
-96.522
Liquidity indicators evolution COTE SUD DIFFUSION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2021
2022
Liquidity ratio
307.533
346.678
328.3
Interest coverage
-3.482
-0.438
-96.522
Sector positioning
Liquidity ratio
328.32022
2019
2021
2022
Q1: 96.31
Med: 394.15
Q3: 2450.34
Average
In 2022, the liquidity ratio of COTE SUD DIFFUSION (328.30) 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
-96.52x2022
2019
2021
2022
Q1: -46.6x
Med: 0.0x
Q3: 0.0x
Average-23 pts over 3 years
In 2022, the interest coverage of COTE SUD DIFFUSION (-96.5x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 553 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 316 days. The gap of 237 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1984 days of revenue, i.e. 156 k€ to permanently finance. Notable WCR improvement over the period (-35%), freeing up cash.
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
156 391 €
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
553 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
316 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
1984 j
WCR and payment terms evolution COTE SUD DIFFUSION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
Operating WCR
241 284 €
216 652 €
156 391 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
105
466
553
Supplier payment term (days)
221
235
316
Positioning of COTE SUD DIFFUSION in its sector
Comparison with sector Gestion de fonds
Valuation estimate
Based on 109 transactions of similar company sales
in 2022,
the value of COTE SUD DIFFUSION is estimated at
16 003 €
(range 8 958€ - 35 163€).
The price/revenue ratio is 0.56x
(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 value2022
109 transactions
8k€16k€35k€
16 003 €Range: 8 958€ - 35 163€
NAF 5 année 2022
Valuation method used
Revenue Multiple
28 381 €
×
0.56x
=16 003 €
Range: 8 959€ - 35 164€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 109 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 (Gestion de fonds)
Compare COTE SUD DIFFUSION with other companies in the same sector:
Frequently asked questions about COTE SUD DIFFUSION
What is the revenue of COTE SUD DIFFUSION ?
The revenue of COTE SUD DIFFUSION in 2022 is 28 k€.
Is COTE SUD DIFFUSION profitable?
COTE SUD DIFFUSION recorded a net loss in 2022.
Where is the headquarters of COTE SUD DIFFUSION ?
The headquarters of COTE SUD DIFFUSION is located in TERSSAC (81150), in the department Tarn.
Where to find the tax return of COTE SUD DIFFUSION ?
The tax return of COTE SUD DIFFUSION 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 COTE SUD DIFFUSION operate?
COTE SUD DIFFUSION operates in the sector Gestion de fonds (NAF code 66.30Z). 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