Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-05-14 (23 years)Status: ActiveBusiness sector: Supports juridiques de gestion de patrimoine mobilierLocation: TOULON (83000), Var
SARL LE TARPON : revenue, balance sheet and financial ratios
SARL LE TARPON is a French company
founded 23 years ago,
specialized in the sector Supports juridiques de gestion de patrimoine mobilier.
Based in TOULON (83000),
this company of category PME
shows in 2025 a revenue of 32 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL LE TARPON (SIREN 448527531)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
32 330 €
30 668 €
34 965 €
29 036 €
28 441 €
29 287 €
31 584 €
36 952 €
29 793 €
Net income
73 377 €
-7 208 €
2 519 €
-2 018 €
-7 718 €
-10 393 €
-5 788 €
123 €
2 013 €
EBITDA
15 399 €
14 678 €
24 029 €
19 558 €
14 449 €
12 024 €
16 874 €
20 036 €
10 370 €
Net margin
227.0%
-23.5%
7.2%
-6.9%
-27.1%
-35.5%
-18.3%
0.3%
6.8%
Revenue and income statement
In 2025, SARL LE TARPON achieves revenue of 32 k€. Revenue is growing positively over 9 years (CAGR: +1.0%). Vs 2024: +5%. After deducting consumption (6 k€), gross margin stands at 27 k€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 15 k€, representing 47.6% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 73 k€, i.e. 227.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
32 330 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
26 675 €
EBITDA (2025)
?
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
15 399 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
15 346 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
73 377 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
47.6%
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 -17%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 227.5% 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 (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
-16.922%
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
5.091%
Cash flow / Revenue (2025)
?
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
227.51%
Repayment capacity (2025)
?
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
0.038
Solvency indicators evolution SARL LE TARPON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
-171.952
-116.997
-74.059
-33.737
-11.698
-3.438
-3.46
-3.242
-16.922
Financial autonomy
30.413
26.403
23.706
19.5
11.32
4.574
9.676
45.869
5.091
Repayment capacity
1.959
1.645
1.697
1.56
0.588
0.143
0.116
0.204
0.038
Cash flow / Revenue
85.503%
59.488%
50.883%
39.147%
49.72%
67.151%
68.74%
46.654%
227.51%
Sector positioning
Debt ratio
-16.922025
2023
2024
2025
Q1: 0.0
Med: 2.49
Q3: 24.5
Excellent
In 2025, the debt ratio of SARL LE TARPON (-16.92) 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
5.09%2025
2023
2024
2025
Q1: 7.62%
Med: 73.2%
Q3: 93.44%
Average
In 2025, the financial autonomy of SARL LE TARPON (5.1%) 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
0.04 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.1 years
Q3: 1.59 years
Good-16 pts over 3 years
In 2025, the repayment capacity of SARL LE TARPON (0.04) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 79.67. 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
79.674
Interest coverage (2025)
?
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
0.0
Liquidity indicators evolution SARL LE TARPON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
12.976
10.117
10.63
9.282
11.312
17.446
12.876
13.566
79.674
Interest coverage
13.809
5.445
4.806
4.707
2.173
0.337
0.0
0.0
0.0
Sector positioning
Liquidity ratio
79.672025
2023
2024
2025
Q1: 204.99
Med: 634.89
Q3: 3451.75
Watch-13 pts over 3 years
In 2025, the liquidity ratio of SARL LE TARPON (79.67) 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
0.0x2025
2023
2024
2025
Q1: -20.69x
Med: 0.0x
Q3: 0.02x
Good
In 2025, the interest coverage of SARL LE TARPON (0.0x) 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. WCR is negative (-773 days): operations structurally generate cash. Over 2017-2025, WCR increased by +48%, requiring additional financing.
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
-69 384 €
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 in days of revenue (2025)
?
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
-773 j
WCR and payment terms evolution SARL LE TARPON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
-133 708 €
-122 223 €
-113 262 €
-116 740 €
-122 867 €
-129 355 €
-96 632 €
-83 496 €
-69 384 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
96
0
0
0
0
0
0
0
0
Supplier payment term (days)
71
82
102
78
114
227
175
94
0
Positioning of SARL LE TARPON in its sector
Comparison with sector Supports juridiques de gestion de patrimoine mobilier
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of SARL LE TARPON is estimated at
71 686 €
(range 28 300€ - 173 008€).
With an EBITDA of 15 399€, the sector multiple of 2.5x is applied.
The price/revenue ratio is 0.30x
(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.
Estimated enterprise value2025
103 transactions
28k€71k€173k€
71 686 €Range: 28 300€ - 173 008€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
15 399 €×2.5x
Estimation39 240 €
17 474€ - 77 157€
Revenue Multiple30%
32 330 €×0.30x
Estimation9 860 €
5 246€ - 27 283€
Net Income Multiple20%
73 377 €×3.3x
Estimation245 540 €
89 947€ - 631 227€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Supports juridiques de gestion de patrimoine mobilier)
Compare SARL LE TARPON with other companies in the same sector:
Yes, SARL LE TARPON generated a net profit of 73 k€ in 2025.
Where is the headquarters of SARL LE TARPON ?
The headquarters of SARL LE TARPON is located in TOULON (83000), in the department Var.
Where to find the tax return of SARL LE TARPON ?
The tax return of SARL LE TARPON 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 LE TARPON operate?
SARL LE TARPON operates in the sector Supports juridiques de gestion de patrimoine mobilier (NAF code 66.19A). 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