Employees: 03 (2023.0)Legal category: SAS (autres)Size: ETICreation date: 1968-01-01 (58 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: BORDEAUX (33100), Gironde
SOC BERNARD TAILLAN FRANCE : revenue, balance sheet and financial ratios
SOC BERNARD TAILLAN FRANCE is a French company
founded 58 years ago,
specialized in the sector Activités des sièges sociaux.
Based in BORDEAUX (33100),
this company of category ETI
shows in 2024 a revenue of 1.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC BERNARD TAILLAN FRANCE (SIREN 612034959)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 825 330 €
1 899 734 €
1 870 476 €
1 868 988 €
1 652 350 €
1 840 789 €
1 439 013 €
1 407 044 €
1 299 422 €
Net income
-4 318 245 €
7 843 871 €
6 925 322 €
8 206 848 €
-896 981 €
4 314 022 €
-6 471 589 €
-8 640 059 €
-7 666 295 €
EBITDA
-171 787 €
-173 387 €
-42 464 €
331 025 €
222 685 €
-189 635 €
161 572 €
157 823 €
-56 131 €
Net margin
-236.6%
412.9%
370.2%
439.1%
-54.3%
234.4%
-449.7%
-614.1%
-590.0%
Revenue and income statement
In 2024, SOC BERNARD TAILLAN FRANCE achieves revenue of 1.8 M€. Revenue is growing positively over 9 years (CAGR: +4.3%). Slight decline of -4% vs 2023. After deducting consumption (26 k€), gross margin stands at 1.8 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -172 k€, representing -9.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -4.3 M€ (-236.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 825 330 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 799 830 €
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
-171 787 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-170 801 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-4 318 245 €
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
-9.4%
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 7%. 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 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 376.0% 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
7.015%
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
91.56%
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
376.036%
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
1.926
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOC BERNARD TAILLAN FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
9.262
14.607
11.538
8.92
11.258
9.465
10.626
8.51
7.015
Financial autonomy
86.575
82.516
84.827
88.79
87.353
89.874
88.825
90.178
91.56
Repayment capacity
4.524
7.463
4.206
3.376
8.248
3.273
3.278
2.457
1.926
Cash flow / Revenue
279.798%
235.022%
313.318%
245.079%
140.277%
274.889%
319.841%
351.566%
376.036%
Sector positioning
Debt ratio
7.012024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Good
In 2024, the debt ratio of SOC BERNARD TAILLAN FRANCE (7.01) 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
91.56%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Excellent
In 2024, the financial autonomy of SOC BERNARD TAILLAN FRANCE (91.6%) 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
1.93 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average-7 pts over 3 years
In 2024, the repayment capacity of SOC BERNARD TAILLAN FRANCE (1.93) 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 4338.18. 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
4338.184
Interest coverage (2024)
?
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
-7347.957
Liquidity indicators evolution SOC BERNARD TAILLAN FRANCE
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
5701.913
3520.15
2812.585
1011.922
2222.638
1588.024
5001.809
2983.251
4338.184
Interest coverage
-20826.363
8166.813
7576.57
-448.877
1680.428
556.079
-2162.507
-489.192
-7347.957
Sector positioning
Liquidity ratio
4338.182024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Excellent
In 2024, the liquidity ratio of SOC BERNARD TAILLAN FRANCE (4338.18) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-7347.96x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Average
In 2024, the interest coverage of SOC BERNARD TAILLAN FRANCE (-7348.0x) 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. Average customer payment term: 405 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. The gap of 349 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 40 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 10310 days of revenue, i.e. 52.3 M€ to permanently finance. Over 2016-2024, WCR increased by +361%, 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
52 274 494 €
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
405 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
56 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
40 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
10310 j
WCR and payment terms evolution SOC BERNARD TAILLAN FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
11 340 394 €
19 397 537 €
19 726 810 €
15 672 533 €
15 054 412 €
15 173 809 €
51 840 785 €
51 425 210 €
52 274 494 €
Inventory turnover (days)
0
0
0
4
5
5
4
3
40
Customer payment term (days)
449
450
400
370
349
392
524
573
405
Supplier payment term (days)
226
263
301
340
177
193
68
49
56
Positioning of SOC BERNARD TAILLAN FRANCE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of SOC BERNARD TAILLAN FRANCE is estimated at
689 277 €
(range 328 530€ - 1 392 102€).
The price/revenue ratio is 0.38x
(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 value2024
103 transactions
328k€689k€1392k€
689 277 €Range: 328 530€ - 1 392 102€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 825 330 €
×
0.38x
=689 278 €
Range: 328 530€ - 1 392 102€
Only this financial indicator is available for this company.
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 (Activités des sièges sociaux)
Compare SOC BERNARD TAILLAN FRANCE with other companies in the same sector:
Frequently asked questions about SOC BERNARD TAILLAN FRANCE
What is the revenue of SOC BERNARD TAILLAN FRANCE ?
The revenue of SOC BERNARD TAILLAN FRANCE in 2024 is 1.8 M€.
Is SOC BERNARD TAILLAN FRANCE profitable?
SOC BERNARD TAILLAN FRANCE recorded a net loss in 2024.
Where is the headquarters of SOC BERNARD TAILLAN FRANCE ?
The headquarters of SOC BERNARD TAILLAN FRANCE is located in BORDEAUX (33100), in the department Gironde.
Where to find the tax return of SOC BERNARD TAILLAN FRANCE ?
The tax return of SOC BERNARD TAILLAN FRANCE 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 SOC BERNARD TAILLAN FRANCE operate?
SOC BERNARD TAILLAN FRANCE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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