Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2003-01-02 (23 years)Status: ActiveBusiness sector: Commerce de détail de meublesLocation: AGDE (34300), Herault
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL TAHOE DECO : revenue, balance sheet and financial ratios
SARL TAHOE DECO is a French company
founded 23 years ago,
specialized in the sector Commerce de détail de meubles.
Based in AGDE (34300),
this company of category PME
shows in 2021 a net income positive of 166€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL TAHOE DECO (SIREN 444814446)
Indicator
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
Net income
166 €
-3 853 €
-361 €
-814 €
-1 839 €
-217 €
-534 €
EBITDA
N/C
-4 050 €
-361 €
-814 €
-1 839 €
-327 €
-534 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2021, SARL TAHOE DECO generates positive net income of 166 €. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
166 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
166 €
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 -94%. 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 -2154%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 210.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-93.88%
Financial autonomy (2021)
?
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
-2153.708%
Repayment capacity (2021)
?
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
210.229
Solvency indicators evolution SARL TAHOE DECO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Debt ratio
-98.827
-99.76
-108.01
-105.356
-104.217
-93.465
-93.88
Financial autonomy
-378162.5
-10507.241
-1094.883
-1550.023
-1885.473
-483.277
-2153.708
Repayment capacity
-55.989
-140.083
-18.977
-42.872
-96.67
-9.057
210.229
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
-93.882021
2019
2020
2021
Q1: 3.5
Med: 39.7
Q3: 124.54
Excellent
In 2021, the debt ratio of SARL TAHOE DECO (-93.88) 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
-2153.71%2021
2019
2020
2021
Q1: 11.17%
Med: 27.16%
Q3: 45.19%
Watch
In 2021, the financial autonomy of SARL TAHOE DECO (-2153.7%) 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
210.23 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.84 years
Q3: 2.86 years
Watch+54 pts over 3 years
In 2021, the repayment capacity of SARL TAHOE DECO (210.23) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 43.15. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
43.15
Liquidity indicators evolution SARL TAHOE DECO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
2.204
79.89
812.948
588.705
489.256
75.998
43.15
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
None
Sector positioning
Liquidity ratio
43.152021
2019
2020
2021
Q1: 119.47
Med: 161.76
Q3: 234.4
Watch-65 pts over 3 years
In 2021, the liquidity ratio of SARL TAHOE DECO (43.15) 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
0.0x2020
2019
2020
Q1: 0.0x
Med: 0.46x
Q3: 3.44x
Average
In 2020, the interest coverage of SARL TAHOE DECO (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.
Positioning of SARL TAHOE DECO in its sector
Comparison with sector Commerce de détail de meubles
Valuation estimate
Based on 54 transactions of similar company sales
in 2021,
the value of SARL TAHOE DECO is estimated at
241 €
(range 151€ - 855€).
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 value2021
54 tx
0k€0k€0k€
241 €Range: 151€ - 855€
NAF 5 année 2021
Valuation method used
Net Income Multiple
166 €
×
1.5x
=241 €
Range: 152€ - 855€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Commerce de détail de meubles)
Compare SARL TAHOE DECO with other companies in the same sector:
The revenue of SARL TAHOE DECO is not publicly disclosed (confidential accounts filed with INPI).
Is SARL TAHOE DECO profitable?
Yes, SARL TAHOE DECO generated a net profit of 166€ in 2021.
Where is the headquarters of SARL TAHOE DECO ?
The headquarters of SARL TAHOE DECO is located in AGDE (34300), in the department Herault.
Where to find the tax return of SARL TAHOE DECO ?
The tax return of SARL TAHOE DECO 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 TAHOE DECO operate?
SARL TAHOE DECO operates in the sector Commerce de détail de meubles (NAF code 47.59A). 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