Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-05-18 (31 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: EPINOUZE (26210), Drome
SARL TARDY CONSTRUCTIONS : revenue, balance sheet and financial ratios
SARL TARDY CONSTRUCTIONS is a French company
founded 31 years ago,
specialized in the sector Activités des sociétés holding.
Based in EPINOUZE (26210),
this company of category PME
shows in 2024 a revenue of 488 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL TARDY CONSTRUCTIONS (SIREN 395177900)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
487 917 €
449 771 €
442 311 €
419 981 €
399 244 €
394 289 €
370 471 €
369 738 €
369 738 €
Net income
729 985 €
501 603 €
177 178 €
311 083 €
214 243 €
98 268 €
150 707 €
104 393 €
112 195 €
EBITDA
288 052 €
257 189 €
256 045 €
223 576 €
204 767 €
208 227 €
184 254 €
193 937 €
199 085 €
Net margin
149.6%
111.5%
40.1%
74.1%
53.7%
24.9%
40.7%
28.2%
30.3%
Revenue and income statement
In 2024, SARL TARDY CONSTRUCTIONS achieves revenue of 488 k€. Revenue is growing positively over 9 years (CAGR: +3.5%). Vs 2023: +8%. After deducting consumption (0 €), gross margin stands at 488 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 288 k€, representing 59.0% 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 730 k€, i.e. 149.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
487 917 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
487 917 €
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
288 052 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
242 067 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
729 985 €
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
59.0%
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 5%. 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 92%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 159.0% 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 (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
5.281%
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
91.8%
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
159.038%
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
0.097
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
24.426
21.484
27.792
28.799
28.547
21.322
19.358
10.228
5.281
Financial autonomy
77.079
77.195
74.549
75.417
73.532
78.705
79.298
87.767
91.8
Repayment capacity
1.62
0.762
1.498
1.758
0.946
0.583
0.76
0.224
0.097
Cash flow / Revenue
41.175%
40.483%
55.371%
43.684%
68.457%
87.379%
50.067%
120.994%
159.038%
Sector positioning
Debt ratio
5.282024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good-12 pts over 3 years
In 2024, the debt ratio of SARL TARDY CONSTRUCTIONS (5.28) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
91.8%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Excellent+10 pts over 3 years
In 2024, the financial autonomy of SARL TARDY CONSTRUCTIONS (91.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.1 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Good-5 pts over 3 years
In 2024, the repayment capacity of SARL TARDY CONSTRUCTIONS (0.10) 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 1426.16. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.5x. Danger: operating income does not cover interest charges, unsustainable situation.
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
1426.16
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
716.156
214.609
648.961
966.946
418.009
662.967
430.147
1217.758
1426.16
Interest coverage
1.708
2.59
2.337
3.256
2.144
1.649
1.16
0.872
0.521
Sector positioning
Liquidity ratio
1426.162024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good+10 pts over 3 years
In 2024, the liquidity ratio of SARL TARDY CONSTRUCTIONS (1426.16) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.52x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Excellent
In 2024, the interest coverage of SARL TARDY CONSTRUCTIONS (0.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 30 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 80 days. Excellent situation: suppliers finance 50 days of the operating cycle (retail model). Overall, WCR represents 426 days of revenue, i.e. 578 k€ to permanently finance. Over 2016-2024, WCR increased by +2879%, 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
577 689 €
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
30 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
80 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
426 j
WCR and payment terms evolution SARL TARDY CONSTRUCTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-20 790 €
22 229 €
2 916 €
-13 623 €
76 827 €
-33 577 €
21 426 €
323 880 €
577 689 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
30
0
3
0
0
30
0
30
Supplier payment term (days)
333
590
457
107
94
67
35
25
80
Positioning of SARL TARDY CONSTRUCTIONS in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of SARL TARDY CONSTRUCTIONS is estimated at
995 819 €
(range 307 457€ - 2 393 078€).
With an EBITDA of 288 052€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.59x
(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
54 tx
307k€995k€2393k€
995 819 €Range: 307 457€ - 2 393 078€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
288 052 €×4.8x
Estimation1 392 976 €
235 797€ - 2 400 505€
Revenue Multiple30%
487 917 €×0.59x
Estimation287 272 €
178 719€ - 341 512€
Net Income Multiple20%
729 985 €×1.5x
Estimation1 065 750 €
679 718€ - 5 451 865€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
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 (Activités des sociétés holding)
Compare SARL TARDY CONSTRUCTIONS with other companies in the same sector:
Frequently asked questions about SARL TARDY CONSTRUCTIONS
What is the revenue of SARL TARDY CONSTRUCTIONS ?
The revenue of SARL TARDY CONSTRUCTIONS in 2024 is 488 k€.
Is SARL TARDY CONSTRUCTIONS profitable?
Yes, SARL TARDY CONSTRUCTIONS generated a net profit of 730 k€ in 2024.
Where is the headquarters of SARL TARDY CONSTRUCTIONS ?
The headquarters of SARL TARDY CONSTRUCTIONS is located in EPINOUZE (26210), in the department Drome.
Where to find the tax return of SARL TARDY CONSTRUCTIONS ?
The tax return of SARL TARDY CONSTRUCTIONS 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 TARDY CONSTRUCTIONS operate?
SARL TARDY CONSTRUCTIONS operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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