Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1984-07-01 (41 years)Status: ActiveBusiness sector: Travaux de maçonnerie générale et gros œuvre de bâtimentLocation: BOURRET (82700), Tarn-et-Garonne
MARIUS TEPASSO : revenue, balance sheet and financial ratios
MARIUS TEPASSO is a French company
founded 41 years ago,
specialized in the sector Travaux de maçonnerie générale et gros œuvre de bâtiment.
Based in BOURRET (82700),
this company of category ETI
shows in 2023 a revenue of 4.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARIUS TEPASSO (SIREN 330276288)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
4 228 992 €
7 988 216 €
11 364 308 €
9 730 007 €
11 004 404 €
11 610 986 €
9 657 774 €
7 610 977 €
Net income
320 425 €
228 951 €
302 161 €
-82 134 €
260 589 €
284 253 €
523 977 €
207 829 €
209 219 €
307 763 €
EBITDA
N/C
N/C
259 783 €
179 718 €
550 345 €
535 137 €
908 820 €
403 932 €
386 838 €
615 884 €
Net margin
N/C
N/C
7.1%
-1.0%
2.3%
2.9%
4.8%
1.8%
2.2%
4.0%
Revenue and income statement
In 2025, MARIUS TEPASSO generates positive net income of 320 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2025: 308 k€ -> 320 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
320 425 €
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 73%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
73.489%
Financial autonomy (2025)
?
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
13.515%
Asset age ratio (2025)
?
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
2025
Debt ratio
46.93
55.509
67.024
53.865
58.31
44.8
63.505
37.007
56.262
73.489
Financial autonomy
37.77
34.29
31.298
33.215
30.547
30.919
27.89
28.904
18.784
13.515
Repayment capacity
1.378
2.517
2.734
1.236
1.867
1.329
3.24
1.528
None
None
Cash flow / Revenue
6.583%
3.281%
2.898%
6.388%
4.394%
3.943%
2.383%
6.025%
None%
None%
Sector positioning
Debt ratio
73.492025
2023
2024
2025
Q1: 5.29
Med: 20.37
Q3: 51.81
Watch+14 pts over 3 years
In 2025, the debt ratio of MARIUS TEPASSO (73.49) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
13.52%2025
2023
2024
2025
Q1: 23.52%
Med: 42.41%
Q3: 60.46%
Average-24 pts over 3 years
In 2025, the financial autonomy of MARIUS TEPASSO (13.5%) 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
1.53 years2023
2023
Q1: 0.0 years
Med: 0.08 years
Q3: 1.21 years
Average
In 2023, the repayment capacity of MARIUS TEPASSO (1.53) 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 113.27. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
113.273
Liquidity indicators evolution MARIUS TEPASSO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
175.489
170.037
158.143
162.482
144.29
141.732
148.28
137.839
124.651
113.273
Interest coverage
1.682
3.229
3.981
1.392
1.474
1.476
3.069
0.588
None
None
Sector positioning
Liquidity ratio
113.272025
2023
2024
2025
Q1: 151.26
Med: 213.13
Q3: 324.49
Watch-7 pts over 3 years
In 2025, the liquidity ratio of MARIUS TEPASSO (113.27) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.59x2023
2023
Q1: 0.0x
Med: 0.05x
Q3: 2.06x
Good
In 2023, the interest coverage of MARIUS TEPASSO (0.6x) 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.
Operating WCR (2025)
?
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
0 €
Customer credit (2025)
?
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
0 j
Supplier credit (2025)
?
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
0 j
Inventory turnover (2025)
?
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 and payment terms evolution MARIUS TEPASSO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 647 320 €
1 373 915 €
2 264 142 €
926 791 €
1 326 395 €
1 418 038 €
1 415 272 €
1 754 397 €
0 €
0 €
Inventory turnover (days)
2
1
1
1
1
1
2
15
0
0
Customer payment term (days)
84
52
71
55
69
64
75
136
0
0
Supplier payment term (days)
68
59
52
49
59
48
62
169
0
0
Positioning of MARIUS TEPASSO in its sector
Comparison with sector Travaux de maçonnerie générale et gros œuvre de bâtiment
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 290 458€ to 3 376 182€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
290k€863k€3376k€
863 392 €Range: 290 458€ - 3 376 182€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Travaux de maçonnerie générale et gros œuvre de bâtiment)
Compare MARIUS TEPASSO with other companies in the same sector:
Yes, MARIUS TEPASSO generated a net profit of 320 k€ in 2025.
Where is the headquarters of MARIUS TEPASSO ?
The headquarters of MARIUS TEPASSO is located in BOURRET (82700), in the department Tarn-et-Garonne.
Where to find the tax return of MARIUS TEPASSO ?
The tax return of MARIUS TEPASSO 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 MARIUS TEPASSO operate?
MARIUS TEPASSO operates in the sector Travaux de maçonnerie générale et gros œuvre de bâtiment (NAF code 43.99C). 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