Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-09-03 (13 years)Status: ActiveBusiness sector: Production d'électricitéLocation: LA CIOTAT (13600), Bouches-du-Rhone
HOSTENS TUZAN : revenue, balance sheet and financial ratios
HOSTENS TUZAN is a French company
founded 13 years ago,
specialized in the sector Production d'électricité.
Based in LA CIOTAT (13600),
this company of category PME
shows in 2024 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOSTENS TUZAN (SIREN 754089167)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 014 428 €
830 115 €
852 717 €
1 558 414 €
1 720 534 €
1 662 911 €
1 627 094 €
1 680 023 €
1 740 276 €
Net income
-1 019 707 €
-1 511 401 €
-688 567 €
262 600 €
-131 664 €
-361 144 €
-497 496 €
-707 697 €
-868 183 €
EBITDA
-324 183 €
-1 101 163 €
356 582 €
1 104 459 €
1 241 845 €
1 155 970 €
1 146 863 €
1 157 504 €
1 148 718 €
Net margin
-100.5%
-182.1%
-80.7%
16.9%
-7.7%
-21.7%
-30.6%
-42.1%
-49.9%
Revenue and income statement
In 2024, HOSTENS TUZAN achieves revenue of 1.0 M€. Revenue is declining over the period 2016-2024 (CAGR: -6.5%). Vs 2023, growth of +22% (830 k€ -> 1.0 M€). After deducting consumption (0 €), gross margin stands at 1.0 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 -324 k€, representing -32.0% of revenue. Positive scissor effect: EBITDA margin improves by +100.7 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.0 M€ (-100.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 014 428 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 014 428 €
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
-324 183 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-716 395 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 019 707 €
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
-32.0%
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 -277%. 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 -53%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-276.841%
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
-53.068%
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
-80.796%
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
-14.302
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
-2617.32
-1852.591
-1524.67
-1293.998
-1217.248
-1687.871
-753.448
-375.627
-276.841
Financial autonomy
-3.835
-5.55
-6.807
-8.114
-8.689
-6.11
-14.787
-34.222
-53.068
Repayment capacity
25.962
24.538
21.803
18.671
15.176
10.298
291.569
-8.512
-14.302
Cash flow / Revenue
33.386%
34.054%
37.469%
40.683%
44.913%
69.017%
4.208%
-160.679%
-80.796%
Sector positioning
Debt ratio
-276.842024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Excellent
In 2024, the debt ratio of HOSTENS TUZAN (-276.84) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-53.07%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Average
In 2024, the financial autonomy of HOSTENS TUZAN (-53.1%) 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
-14.3 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of HOSTENS TUZAN (-14.30) 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 238.62. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
238.623
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
-153.156
Liquidity indicators evolution HOSTENS TUZAN
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
628.394
1033.463
815.418
935.198
2560.19
6383.262
2807.919
266.284
238.623
Interest coverage
49.421
47.238
45.755
43.733
39.232
42.085
124.795
-39.178
-153.156
Sector positioning
Liquidity ratio
238.622024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Average-30 pts over 3 years
In 2024, the liquidity ratio of HOSTENS TUZAN (238.62) 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
-153.16x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Average-50 pts over 3 years
In 2024, the interest coverage of HOSTENS TUZAN (-153.2x) 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: 42 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 45 days. Favorable situation: supplier credit is longer than customer credit by 3 days. WCR is negative (-934 days): operations structurally generate cash. Notable WCR improvement over the period (-215%), 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
-2 632 461 €
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
42 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
45 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
-934 j
WCR and payment terms evolution HOSTENS TUZAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-835 663 €
-1 820 473 €
-2 451 835 €
-2 686 582 €
-3 083 455 €
-2 676 062 €
-3 235 950 €
-2 932 755 €
-2 632 461 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
26
28
24
21
26
26
0
30
42
Supplier payment term (days)
20
54
71
65
18
13
9
32
45
Positioning of HOSTENS TUZAN in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of HOSTENS TUZAN is estimated at
701 822 €
(range 138 168€ - 3 561 492€).
The price/revenue ratio is 0.69x
(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
85 tx
138k€701k€3561k€
701 822 €Range: 138 168€ - 3 561 492€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 014 428 €
×
0.69x
=701 822 €
Range: 138 169€ - 3 561 492€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare HOSTENS TUZAN with other companies in the same sector:
The headquarters of HOSTENS TUZAN is located in LA CIOTAT (13600), in the department Bouches-du-Rhone.
Where to find the tax return of HOSTENS TUZAN ?
The tax return of HOSTENS TUZAN 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 HOSTENS TUZAN operate?
HOSTENS TUZAN operates in the sector Production d'électricité (NAF code 35.11Z). 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