Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2000-10-20 (25 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: PARIS (75018), Paris
TAFANEL INSTALLATIONS : revenue, balance sheet and financial ratios
TAFANEL INSTALLATIONS is a French company
founded 25 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in PARIS (75018),
this company of category ETI
shows in 2023 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TAFANEL INSTALLATIONS (SIREN 433331238)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 403 658 €
2 090 014 €
1 662 805 €
1 776 739 €
2 400 605 €
2 313 386 €
2 229 796 €
2 192 875 €
Net income
132 993 €
133 874 €
-14 477 €
-209 173 €
16 554 €
48 845 €
35 179 €
36 369 €
EBITDA
223 250 €
241 571 €
14 409 €
-116 541 €
109 311 €
122 381 €
114 609 €
81 888 €
Net margin
5.5%
6.4%
-0.9%
-11.8%
0.7%
2.1%
1.6%
1.7%
Revenue and income statement
In 2023, TAFANEL INSTALLATIONS achieves revenue of 2.4 M€. Revenue is growing positively over 8 years (CAGR: +1.3%). Vs 2022, growth of +15% (2.1 M€ -> 2.4 M€). After deducting consumption (916 k€), gross margin stands at 1.5 M€, i.e. a rate of 62%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 223 k€, representing 9.3% of revenue. Warning negative scissor effect: despite revenue change (+15%), EBITDA varies by -8%, reducing margin by 2.3 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 133 k€, i.e. 5.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 403 658 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 487 527 €
EBITDA (2023)
?
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
223 250 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
199 623 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
132 993 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
9.3%
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 1%. 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 32%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
1.249%
Financial autonomy (2023)
?
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
32.448%
Cash flow / Revenue (2023)
?
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
6.504%
Repayment capacity (2023)
?
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
0.037
Asset age ratio (2023)
?
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
Debt ratio
54.894
49.448
47.098
52.643
124.398
55.288
14.707
1.249
Financial autonomy
19.6
21.723
25.305
24.806
12.996
20.104
28.833
32.448
Repayment capacity
2.634
2.742
1.818
3.03
-2.225
7.611
0.247
0.037
Cash flow / Revenue
2.989%
2.827%
4.463%
3.003%
-6.476%
0.836%
9.25%
6.504%
Sector positioning
Debt ratio
1.252023
2021
2022
2023
Q1: 0.0
Med: 12.46
Q3: 72.08
Good-35 pts over 3 years
In 2023, the debt ratio of TAFANEL INSTALLATIONS (1.25) 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
32.45%2023
2021
2022
2023
Q1: 11.91%
Med: 35.6%
Q3: 61.38%
Average+11 pts over 3 years
In 2023, the financial autonomy of TAFANEL INSTALLATIONS (32.5%) 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
0.04 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.16 years
Q3: 1.95 years
Good-45 pts over 3 years
In 2023, the repayment capacity of TAFANEL INSTALLATIONS (0.04) 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 169.31. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
169.305
Interest coverage (2023)
?
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
Liquidity ratio
147.021
142.87
160.036
163.569
153.611
170.638
185.803
169.305
Interest coverage
2.118
0.798
0.385
0.247
-0.784
2.936
0.254
0.0
Sector positioning
Liquidity ratio
169.312023
2021
2022
2023
Q1: 107.66
Med: 168.01
Q3: 310.46
Good
In 2023, the liquidity ratio of TAFANEL INSTALLATIONS (169.31) 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
0.0x2023
2021
2022
2023
Q1: 0.0x
Med: 0.51x
Q3: 5.05x
Average-50 pts over 3 years
In 2023, the interest coverage of TAFANEL INSTALLATIONS (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. Average customer payment term: 23 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 129 days. Excellent situation: suppliers finance 106 days of the operating cycle (retail model). Inventory turnover is 69 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 158 days of revenue, i.e. 1.1 M€ to permanently finance. Over 2016-2023, WCR increased by +27%, requiring additional financing.
Operating WCR (2023)
?
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
1 056 408 €
Customer credit (2023)
?
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
23 j
Supplier credit (2023)
?
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
129 j
Inventory turnover (2023)
?
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
69 j
WCR in days of revenue (2023)
?
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
158 j
WCR and payment terms evolution TAFANEL INSTALLATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
833 380 €
659 061 €
1 007 341 €
1 040 446 €
1 301 017 €
719 147 €
828 482 €
1 056 408 €
Inventory turnover (days)
54
54
58
61
82
86
71
69
Customer payment term (days)
110
103
115
109
154
79
39
23
Supplier payment term (days)
136
112
128
140
228
125
121
129
Positioning of TAFANEL INSTALLATIONS in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of TAFANEL INSTALLATIONS is estimated at
248 884 €
(range 128 778€ - 635 079€).
With an EBITDA of 223 250€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.14x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
77 tx
128k€248k€635k€
248 884 €Range: 128 778€ - 635 079€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
223 250 €×1.0x
Estimation226 912 €
100 289€ - 536 294€
Revenue Multiple30%
2 403 658 €×0.14x
Estimation345 555 €
223 609€ - 826 769€
Net Income Multiple20%
132 993 €×1.2x
Estimation158 811 €
57 755€ - 594 509€
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare TAFANEL INSTALLATIONS with other companies in the same sector:
Frequently asked questions about TAFANEL INSTALLATIONS
What is the revenue of TAFANEL INSTALLATIONS ?
The revenue of TAFANEL INSTALLATIONS in 2023 is 2.4 M€.
Is TAFANEL INSTALLATIONS profitable?
Yes, TAFANEL INSTALLATIONS generated a net profit of 133 k€ in 2023.
Where is the headquarters of TAFANEL INSTALLATIONS ?
The headquarters of TAFANEL INSTALLATIONS is located in PARIS (75018), in the department Paris.
Where to find the tax return of TAFANEL INSTALLATIONS ?
The tax return of TAFANEL INSTALLATIONS 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 TAFANEL INSTALLATIONS operate?
TAFANEL INSTALLATIONS operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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