Employees: 21 (2023.0)Legal category: SAS (autres)Size: ETICreation date: 1988-01-01 (38 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: TOURRETTE-LEVENS (06690), Alpes-Maritimes
ETS TORDO BELGRANO : revenue, balance sheet and financial ratios
ETS TORDO BELGRANO is a French company
founded 38 years ago,
specialized in the sector Activités des sociétés holding.
Based in TOURRETTE-LEVENS (06690),
this company of category ETI
shows in 2024 a revenue of 6.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETS TORDO BELGRANO (SIREN 307521047)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 372 849 €
6 662 537 €
6 625 887 €
6 695 892 €
4 405 304 €
4 615 736 €
4 764 227 €
4 908 041 €
4 356 638 €
Net income
749 488 €
602 388 €
622 978 €
541 445 €
2 281 765 €
400 133 €
148 349 €
150 950 €
1 400 155 €
EBITDA
697 808 €
558 943 €
1 075 292 €
1 414 362 €
662 591 €
737 414 €
1 003 651 €
1 403 350 €
1 066 368 €
Net margin
11.8%
9.0%
9.4%
8.1%
51.8%
8.7%
3.1%
3.1%
32.1%
Revenue and income statement
In 2024, ETS TORDO BELGRANO achieves revenue of 6.4 M€. Revenue is growing positively over 9 years (CAGR: +4.9%). Slight decline of -4% vs 2023. After deducting consumption (60 €), gross margin stands at 6.4 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 698 k€, representing 10.9% of revenue. Positive scissor effect: EBITDA margin improves by +2.6 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 749 k€, i.e. 11.8% 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
6 372 849 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 372 789 €
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
697 808 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
435 452 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
749 488 €
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
10.9%
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 22%. 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 58%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 15.2% 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 (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
22.471%
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
58.398%
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
15.248%
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
5.486
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
2021
2022
2023
2024
Debt ratio
28.495
44.693
47.007
44.752
73.872
33.088
16.43
13.676
22.471
Financial autonomy
63.216
55.5
53.002
52.504
45.455
55.606
61.265
61.539
58.398
Repayment capacity
3.079
4.355
4.688
4.056
12.154
7.116
3.985
4.167
5.486
Cash flow / Revenue
46.255%
45.846%
46.463%
47.549%
33.731%
17.353%
15.938%
12.911%
15.248%
Sector positioning
Debt ratio
22.472024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+5 pts over 3 years
In 2024, the debt ratio of ETS TORDO BELGRANO (22.47) 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
58.4%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average
In 2024, the financial autonomy of ETS TORDO BELGRANO (58.4%) 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
5.49 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of ETS TORDO BELGRANO (5.49) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 75.58. 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 (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
75.576
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
9.185
Liquidity indicators evolution ETS TORDO BELGRANO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
64.101
68.529
78.488
69.956
94.724
99.735
68.307
78.283
75.576
Interest coverage
65.982
166.771
286.501
376.793
1458.47
31.81
23.979
13.424
9.185
Sector positioning
Liquidity ratio
75.582024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average
In 2024, the liquidity ratio of ETS TORDO BELGRANO (75.58) 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
9.19x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of ETS TORDO BELGRANO (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: 299 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. The gap of 265 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-239 days): operations structurally generate cash. Notable WCR improvement over the period (-81%), freeing up cash.
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
-4 233 101 €
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
299 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
34 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
-239 j
WCR and payment terms evolution ETS TORDO BELGRANO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-2 344 830 €
-2 318 215 €
-1 971 818 €
-2 707 360 €
-1 977 761 €
-991 260 €
-5 909 099 €
-5 263 271 €
-4 233 101 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
129
168
255
294
458
373
214
264
299
Supplier payment term (days)
90
76
64
55
63
56
58
58
34
Positioning of ETS TORDO BELGRANO in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of ETS TORDO BELGRANO is estimated at
3 031 738 €
(range 1 125 479€ - 5 365 305€).
With an EBITDA of 697 808€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
54 tx
1125k€3031k€5365k€
3 031 738 €Range: 1 125 479€ - 5 365 305€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
697 808 €×4.8x
Estimation3 374 495 €
571 219€ - 5 815 240€
Revenue Multiple30%
6 372 849 €×0.59x
Estimation3 752 153 €
2 334 314€ - 4 460 603€
Net Income Multiple20%
749 488 €×1.5x
Estimation1 094 224 €
697 878€ - 5 597 522€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 sociétés holding)
Compare ETS TORDO BELGRANO with other companies in the same sector:
Frequently asked questions about ETS TORDO BELGRANO
What is the revenue of ETS TORDO BELGRANO ?
The revenue of ETS TORDO BELGRANO in 2024 is 6.4 M€.
Is ETS TORDO BELGRANO profitable?
Yes, ETS TORDO BELGRANO generated a net profit of 749 k€ in 2024.
Where is the headquarters of ETS TORDO BELGRANO ?
The headquarters of ETS TORDO BELGRANO is located in TOURRETTE-LEVENS (06690), in the department Alpes-Maritimes.
Where to find the tax return of ETS TORDO BELGRANO ?
The tax return of ETS TORDO BELGRANO 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 ETS TORDO BELGRANO operate?
ETS TORDO BELGRANO operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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