Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-10-01 (24 years)Status: ActiveBusiness sector: Travaux de couverture par élémentsLocation: GRAINVILLE-SUR-ODON (14210), Calvados
SARL TILLAUT : revenue, balance sheet and financial ratios
SARL TILLAUT is a French company
founded 24 years ago,
specialized in the sector Travaux de couverture par éléments.
Based in GRAINVILLE-SUR-ODON (14210),
this company of category PME
shows in 2019 a revenue of 938 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL TILLAUT (SIREN 439420241)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
937 588 €
1 047 608 €
N/C
N/C
Net income
51 387 €
58 352 €
9 525 €
-43 490 €
1 088 €
54 810 €
63 650 €
87 465 €
120 785 €
EBITDA
N/C
N/C
N/C
N/C
N/C
77 679 €
90 560 €
N/C
N/C
Net margin
N/C
N/C
N/C
N/C
N/C
5.8%
6.1%
N/C
N/C
Revenue and income statement
In 2024, SARL TILLAUT generates positive net income of 51 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 121 k€ -> 51 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
51 387 €
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 45%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 55%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
45.124%
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
55.361%
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
21.919
3.137
17.239
11.69
32.792
36.259
33.038
31.648
45.124
Financial autonomy
66.633
64.738
65.434
71.556
56.918
56.476
60.023
60.399
55.361
Repayment capacity
None
None
1.298
1.012
None
None
None
None
None
Cash flow / Revenue
None%
None%
7.061%
6.761%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
45.122024
2022
2023
2024
Q1: 4.58
Med: 19.86
Q3: 51.33
Average+17 pts over 3 years
In 2024, the debt ratio of SARL TILLAUT (45.12) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
55.36%2024
2022
2023
2024
Q1: 20.37%
Med: 41.52%
Q3: 58.49%
Good
In 2024, the financial autonomy of SARL TILLAUT (55.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 313.00. 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
313.001
Liquidity indicators evolution SARL TILLAUT
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
344.71
212.875
306.187
336.832
272.348
265.844
319.791
332.128
313.001
Interest coverage
None
None
0.313
1.466
None
None
None
None
None
Sector positioning
Liquidity ratio
313.02024
2022
2023
2024
Q1: 152.67
Med: 217.71
Q3: 316.79
Good
In 2024, the liquidity ratio of SARL TILLAUT (313.00) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution SARL TILLAUT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
158 283 €
274 657 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
12
16
0
0
0
0
0
Customer payment term (days)
1314
978
40
73
1776
0
0
0
0
Supplier payment term (days)
230
205
49
48
329
0
0
0
0
Positioning of SARL TILLAUT in its sector
Comparison with sector Travaux de couverture par éléments
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (20 transactions).
This range of 51 587€ to 208 551€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
51k€107k€208k€
107 506 €Range: 51 587€ - 208 551€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 20 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 (Travaux de couverture par éléments)
Compare SARL TILLAUT with other companies in the same sector:
Yes, SARL TILLAUT generated a net profit of 51 k€ in 2024.
Where is the headquarters of SARL TILLAUT ?
The headquarters of SARL TILLAUT is located in GRAINVILLE-SUR-ODON (14210), in the department Calvados.
Where to find the tax return of SARL TILLAUT ?
The tax return of SARL TILLAUT 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 TILLAUT operate?
SARL TILLAUT operates in the sector Travaux de couverture par éléments (NAF code 43.91B). 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