Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-03-02 (10 years)Status: ActiveBusiness sector: Ingénierie, études techniquesLocation: PARIS (75001), Paris
GLOBAL TECHNIQUE PISCINE : revenue, balance sheet and financial ratios
GLOBAL TECHNIQUE PISCINE is a French company
founded 10 years ago,
specialized in the sector Ingénierie, études techniques.
Based in PARIS (75001),
this company of category PME
shows in 2018 a revenue of 540 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GLOBAL TECHNIQUE PISCINE (SIREN 818647778)
Indicator
2018
2017
2016
Revenue
539 660 €
1 045 411 €
205 831 €
Net income
4 158 €
59 131 €
32 837 €
EBITDA
29 046 €
76 906 €
38 773 €
Net margin
0.8%
5.7%
16.0%
Revenue and income statement
In 2018, GLOBAL TECHNIQUE PISCINE achieves revenue of 540 k€. Over the period 2016-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +61.9%. Significant drop of -48% vs 2017. After deducting consumption (154 k€), gross margin stands at 386 k€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 29 k€, representing 5.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4 k€, i.e. 0.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
539 660 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
386 009 €
EBITDA (2018)
?
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
29 046 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
21 347 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 158 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
5.4%
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 11%. 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 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
11.493%
Financial autonomy (2018)
?
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
58.404%
Cash flow / Revenue (2018)
?
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
2.529%
Repayment capacity (2018)
?
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
0.873
Asset age ratio (2018)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution GLOBAL TECHNIQUE PISCINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Debt ratio
0.0
8.568
11.493
Financial autonomy
27.825
25.232
58.404
Repayment capacity
0.0
0.146
0.873
Cash flow / Revenue
15.953%
5.578%
2.529%
Sector positioning
Debt ratio
11.492018
2016
2017
2018
Q1: 0.0
Med: 7.22
Q3: 43.5
Average+28 pts over 3 years
In 2018, the debt ratio of GLOBAL TECHNIQUE PISCINE (11.49) 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%2018
2016
2017
2018
Q1: 10.22%
Med: 36.49%
Q3: 60.4%
Good+29 pts over 3 years
In 2018, the financial autonomy of GLOBAL TECHNIQUE PISCINE (58.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.87 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.0 years
Q3: 0.86 years
Average+50 pts over 3 years
In 2018, the repayment capacity of GLOBAL TECHNIQUE PISCINE (0.87) 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 272.56. 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 0.7x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2018)
?
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
272.563
Interest coverage (2018)
?
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
0.654
Liquidity indicators evolution GLOBAL TECHNIQUE PISCINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
124.933
128.132
272.563
Interest coverage
0.0
0.072
0.654
Sector positioning
Liquidity ratio
272.562018
2016
2017
2018
Q1: 140.52
Med: 216.78
Q3: 368.47
Good+35 pts over 3 years
In 2018, the liquidity ratio of GLOBAL TECHNIQUE PISCINE (272.56) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.65x2018
2016
2017
2018
Q1: 0.0x
Med: 0.0x
Q3: 1.4x
Good+37 pts over 3 years
In 2018, the interest coverage of GLOBAL TECHNIQUE PISCINE (0.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. The company must finance 6 days of gap between collections and payments. Overall, WCR represents 42 days of revenue, i.e. 64 k€ to permanently finance. Over 2016-2018, WCR increased by +105%, requiring additional financing.
Operating WCR (2018)
?
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
63 540 €
Customer credit (2018)
?
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
33 j
Supplier credit (2018)
?
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
27 j
Inventory turnover (2018)
?
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 (2018)
?
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
42 j
WCR and payment terms evolution GLOBAL TECHNIQUE PISCINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
30 953 €
151 658 €
63 540 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
52
49
33
Supplier payment term (days)
164
96
27
Positioning of GLOBAL TECHNIQUE PISCINE in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (46 transactions).
This range of 32 285€ to 92 217€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2018
Indicative
32k€59k€92k€
59 629 €Range: 32 285€ - 92 217€
NAF 5 année 2018
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 46 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 (Ingénierie, études techniques)
Compare GLOBAL TECHNIQUE PISCINE with other companies in the same sector:
Frequently asked questions about GLOBAL TECHNIQUE PISCINE
What is the revenue of GLOBAL TECHNIQUE PISCINE ?
The revenue of GLOBAL TECHNIQUE PISCINE in 2018 is 540 k€.
Is GLOBAL TECHNIQUE PISCINE profitable?
Yes, GLOBAL TECHNIQUE PISCINE generated a net profit of 4 k€ in 2018.
Where is the headquarters of GLOBAL TECHNIQUE PISCINE ?
The headquarters of GLOBAL TECHNIQUE PISCINE is located in PARIS (75001), in the department Paris.
Where to find the tax return of GLOBAL TECHNIQUE PISCINE ?
The tax return of GLOBAL TECHNIQUE PISCINE 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 GLOBAL TECHNIQUE PISCINE operate?
GLOBAL TECHNIQUE PISCINE operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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