Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2007-07-01 (18 years)Status: ActiveBusiness sector: Fabrication de vins effervescentsLocation: SAINTE-SEVERE (16200), Charente
SARL DISTILLERIE TURCOT : revenue, balance sheet and financial ratios
SARL DISTILLERIE TURCOT is a French company
founded 18 years ago,
specialized in the sector Fabrication de vins effervescents.
Based in SAINTE-SEVERE (16200),
this company of category PME
shows in 2024 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL DISTILLERIE TURCOT (SIREN 499011674)
Indicator
2024
2023
2022
2021
2020
Revenue
2 109 297 €
3 042 045 €
3 172 586 €
3 178 342 €
3 370 499 €
Net income
-108 965 €
75 416 €
131 049 €
167 651 €
228 182 €
EBITDA
-233 774 €
-17 034 €
115 911 €
148 809 €
206 988 €
Net margin
-5.2%
2.5%
4.1%
5.3%
6.8%
Revenue and income statement
In 2024, SARL DISTILLERIE TURCOT achieves revenue of 2.1 M€. Revenue is declining over the period 2020-2024 (CAGR: -11.1%). Significant drop of -31% vs 2023. After deducting consumption (2 k€), gross margin stands at 2.1 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 -234 k€, representing -11.1% of revenue. Warning negative scissor effect: despite revenue change (-31%), EBITDA varies by -1272%, reducing margin by 10.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -109 k€ (-5.2% 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
2 109 297 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 106 887 €
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
-233 774 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-192 883 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-108 965 €
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
-11.1%
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 0%. 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 0%. 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
0.035%
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
0.022%
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
-1.025%
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
-0.022
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
2020
2021
2022
2023
2024
Debt ratio
1.242
0.041
0.042
0.039
0.035
Financial autonomy
0.631
0.022
0.023
0.025
0.022
Repayment capacity
0.039
0.002
0.002
0.003
-0.022
Cash flow / Revenue
10.381%
8.535%
8.56%
5.56%
-1.025%
Sector positioning
Debt ratio
0.042024
2022
2023
2024
Q1: 12.56
Med: 44.29
Q3: 127.75
Excellent
In 2024, the debt ratio of SARL DISTILLERIE TURCOT (0.04) 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
0.02%2024
2022
2023
2024
Q1: 31.4%
Med: 47.71%
Q3: 66.3%
Watch-9 pts over 3 years
In 2024, the financial autonomy of SARL DISTILLERIE TURCOT (0.0%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.02 years2024
2022
2023
2024
Q1: 0.14 years
Med: 2.81 years
Q3: 8.49 years
Excellent
In 2024, the repayment capacity of SARL DISTILLERIE TURCOT (-0.02) 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 244.07. 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
244.072
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
Liquidity ratio
168.054
185.431
190.622
229.808
244.072
Interest coverage
0.454
0.249
0.0
0.0
-0.024
Sector positioning
Liquidity ratio
244.072024
2022
2023
2024
Q1: 191.3
Med: 351.94
Q3: 663.7
Average+7 pts over 3 years
In 2024, the liquidity ratio of SARL DISTILLERIE TURCOT (244.07) 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
-0.02x2024
2022
2023
2024
Q1: 1.32x
Med: 9.9x
Q3: 38.08x
Average
In 2024, the interest coverage of SARL DISTILLERIE TURCOT (-0.0x) 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: 98 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 18 days. The gap of 80 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 (-8 days): operations structurally generate cash. Over 2020-2024, WCR increased by +77%, requiring additional financing.
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
-44 063 €
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
98 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
18 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
-8 j
WCR and payment terms evolution SARL DISTILLERIE TURCOT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Operating WCR
-194 107 €
-342 466 €
-213 325 €
-95 459 €
-44 063 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
74
64
87
71
98
Supplier payment term (days)
46
39
33
34
18
Positioning of SARL DISTILLERIE TURCOT in its sector
Comparison with sector Fabrication de vins effervescents
Valuation estimate
Based on 55 transactions of similar company sales
(all years),
the value of SARL DISTILLERIE TURCOT is estimated at
723 579 €
(range 395 319€ - 1 736 365€).
The price/revenue ratio is 0.34x
(conservative valuation).
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
55 tx
395k€723k€1736k€
723 579 €Range: 395 319€ - 1 736 365€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation method used
Revenue Multiple
2 109 297 €
×
0.34x
=723 580 €
Range: 395 319€ - 1 736 366€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 55 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 (Fabrication de vins effervescents)
Compare SARL DISTILLERIE TURCOT with other companies in the same sector:
Frequently asked questions about SARL DISTILLERIE TURCOT
What is the revenue of SARL DISTILLERIE TURCOT ?
The revenue of SARL DISTILLERIE TURCOT in 2024 is 2.1 M€.
Is SARL DISTILLERIE TURCOT profitable?
SARL DISTILLERIE TURCOT recorded a net loss in 2024.
Where is the headquarters of SARL DISTILLERIE TURCOT ?
The headquarters of SARL DISTILLERIE TURCOT is located in SAINTE-SEVERE (16200), in the department Charente.
Where to find the tax return of SARL DISTILLERIE TURCOT ?
The tax return of SARL DISTILLERIE TURCOT 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 SARL DISTILLERIE TURCOT operate?
SARL DISTILLERIE TURCOT operates in the sector Fabrication de vins effervescents (NAF code 11.02A). 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