Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1986-04-25 (40 years)Status: ActiveBusiness sector: Location de logementsLocation: CHARENTON LE PONT (94220), Val-de-Marne
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SARL THIEBAULT CHARENTON : revenue, balance sheet and financial ratios
SARL THIEBAULT CHARENTON is a French company
founded 40 years ago,
specialized in the sector Location de logements.
Based in CHARENTON LE PONT (94220),
this company of category PME
shows in 2013 a revenue of 215 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL THIEBAULT CHARENTON (SIREN 337663447)
Indicator
2013
Revenue
214 523 €
Net income
773 298 €
EBITDA
214 523 €
Net margin
360.5%
Revenue and income statement
In 2013, SARL THIEBAULT CHARENTON achieves revenue of 215 k€. After deducting consumption (0 €), gross margin stands at 215 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 215 k€, representing 100.0% 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 773 k€, i.e. 360.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2013)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
214 523 €
Gross margin (2013)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
214 523 €
EBITDA (2013)
?
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
214 523 €
EBIT (2013)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
214 523 €
Net income (2013)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
773 298 €
EBITDA margin (2013)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
100.0%
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 732%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 360.5% 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 (2013)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
731.838%
Financial autonomy (2013)
?
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
10.76%
Cash flow / Revenue (2013)
?
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
360.473%
Repayment capacity (2013)
?
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
Debt ratio
731.838
Financial autonomy
10.76
Repayment capacity
0.204
Cash flow / Revenue
360.473%
Sector positioning
Debt ratio
731.842013
2013
Q1: -387.7
Med: -181.86
Q3: 6.32
Watch
In 2013, the debt ratio of SARL THIEBAULT CHARENTON (731.84) 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
10.76%2013
2013
Q1: -10.87%
Med: 26.72%
Q3: 113.01%
Average
In 2013, the financial autonomy of SARL THIEBAULT CHARENTON (10.8%) 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
0.2 years2013
2013
Q1: -16.56 years
Med: 0.0 years
Q3: 23.55 years
Average
In 2013, the repayment capacity of SARL THIEBAULT CHARENTON (0.20) 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 241.74. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2013)
?
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
241.741
Interest coverage (2013)
?
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
2013
Liquidity ratio
241.741
Interest coverage
0.0
Sector positioning
Liquidity ratio
241.742013
2013
Q1: 7.24
Med: 68.7
Q3: 365.67
Good
In 2013, the liquidity ratio of SARL THIEBAULT CHARENTON (241.74) 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
0.0x2013
2013
Q1: 0.0x
Med: 21.35x
Q3: 76.39x
Average
In 2013, the interest coverage of SARL THIEBAULT CHARENTON (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. Inventory turnover is 547 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 494 days of revenue, i.e. 294 k€ to permanently finance.
Operating WCR (2013)
?
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
294 296 €
Customer credit (2013)
?
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 (2013)
?
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 (2013)
?
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
547 j
WCR in days of revenue (2013)
?
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
494 j
WCR and payment terms evolution SARL THIEBAULT CHARENTON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
Operating WCR
294 296 €
Inventory turnover (days)
547
Customer payment term (days)
0
Supplier payment term (days)
0
Positioning of SARL THIEBAULT CHARENTON in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 1762 transactions of similar company sales
(all years),
the value of SARL THIEBAULT CHARENTON is estimated at
1 395 643 €
(range 495 133€ - 2 856 644€).
With an EBITDA of 214 523€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.65x
(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.
Estimated enterprise value2013
1762 transactions
495k€1395k€2856k€
1 395 643 €Range: 495 133€ - 2 856 644€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
214 523 €×4.7x
Estimation997 819 €
344 245€ - 1 850 405€
Revenue Multiple30%
214 523 €×0.65x
Estimation139 667 €
57 752€ - 345 731€
Net Income Multiple20%
773 298 €×5.5x
Estimation4 274 170 €
1 528 426€ - 9 138 613€
How is this estimate calculated?
This estimate is based on the analysis of 1762 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 (Location de logements)
Compare SARL THIEBAULT CHARENTON with other companies in the same sector:
Frequently asked questions about SARL THIEBAULT CHARENTON
What is the revenue of SARL THIEBAULT CHARENTON ?
The revenue of SARL THIEBAULT CHARENTON in 2013 is 215 k€.
Is SARL THIEBAULT CHARENTON profitable?
Yes, SARL THIEBAULT CHARENTON generated a net profit of 773 k€ in 2013.
Where is the headquarters of SARL THIEBAULT CHARENTON ?
The headquarters of SARL THIEBAULT CHARENTON is located in CHARENTON LE PONT (94220), in the department Val-de-Marne.
Where to find the tax return of SARL THIEBAULT CHARENTON ?
The tax return of SARL THIEBAULT CHARENTON 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 THIEBAULT CHARENTON operate?
SARL THIEBAULT CHARENTON operates in the sector Location de logements (NAF code 68.20A). 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