TAHE OUTDOORS COGNAC : revenue, balance sheet and financial ratios
TAHE OUTDOORS COGNAC is a French company
founded 38 years ago,
specialized in the sector Fabrication d'autres articles métalliques.
Based in MERPINS (16100),
this company of category PME
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TAHE OUTDOORS COGNAC (SIREN 344176839)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
1 554 758 €
1 802 975 €
2 956 911 €
3 484 957 €
2 443 010 €
3 269 093 €
3 575 478 €
3 464 453 €
Net income
-163 885 €
-208 708 €
296 661 €
414 315 €
-115 868 €
-70 455 €
145 046 €
52 461 €
EBITDA
-93 024 €
-214 974 €
500 224 €
657 216 €
13 376 €
145 647 €
289 265 €
170 970 €
Net margin
-10.5%
-11.6%
10.0%
11.9%
-4.7%
-2.2%
4.1%
1.5%
Revenue and income statement
In 2024, TAHE OUTDOORS COGNAC achieves revenue of 1.6 M€. Revenue is declining over the period 2016-2024 (CAGR: -9.5%). Significant drop of -14% vs 2023. After deducting consumption (741 k€), gross margin stands at 814 k€, i.e. a rate of 52%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -93 k€, representing -6.0% of revenue. Positive scissor effect: EBITDA margin improves by +5.9 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -164 k€ (-10.5% 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
1 554 758 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
813 779 €
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
-93 024 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-194 814 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-163 885 €
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
-6.0%
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 32%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 69%. 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
32.288%
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
69.467%
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
-4.059%
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
-8.361
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
2019
2020
2021
2022
2023
2024
Debt ratio
71.286
73.514
36.963
49.131
39.003
27.963
44.221
32.288
Financial autonomy
50.538
49.356
64.26
56.995
53.218
65.688
62.549
69.467
Repayment capacity
1.181
0.764
-1.357
-563.58
1.266
1.441
-3.465
-8.361
Cash flow / Revenue
3.831%
5.556%
-0.887%
-0.048%
15.113%
13.169%
-12.726%
-4.059%
Sector positioning
Debt ratio
32.292024
2022
2023
2024
Q1: 3.1
Med: 19.52
Q3: 52.68
Average+10 pts over 3 years
In 2024, the debt ratio of TAHE OUTDOORS COGNAC (32.29) 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
69.47%2024
2022
2023
2024
Q1: 33.97%
Med: 53.79%
Q3: 68.02%
Excellent
In 2024, the financial autonomy of TAHE OUTDOORS COGNAC (69.5%) 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
-8.36 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.7 years
Q3: 1.89 years
Excellent-34 pts over 3 years
In 2024, the repayment capacity of TAHE OUTDOORS COGNAC (-8.36) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1819.13. 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
1819.128
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
2019
2020
2021
2022
2023
2024
Liquidity ratio
169.764
177.935
249.952
577.417
399.448
820.056
1220.49
1819.128
Interest coverage
10.842
5.231
8.135
72.869
4.541
2.088
-10.463
-22.721
Sector positioning
Liquidity ratio
1819.132024
2022
2023
2024
Q1: 179.93
Med: 255.45
Q3: 415.11
Excellent
In 2024, the liquidity ratio of TAHE OUTDOORS COGNAC (1819.13) 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
-22.72x2024
2022
2023
2024
Q1: 0.0x
Med: 1.55x
Q3: 5.62x
Watch-32 pts over 3 years
In 2024, the interest coverage of TAHE OUTDOORS COGNAC (-22.7x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 17 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 9 days. The company must finance 8 days of gap between collections and payments. Inventory turnover is 282 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 393 days of revenue, i.e. 1.7 M€ to permanently finance.
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
1 697 702 €
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
17 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
9 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
282 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
393 j
WCR and payment terms evolution TAHE OUTDOORS COGNAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
1 588 867 €
1 853 707 €
1 472 661 €
1 137 050 €
1 969 280 €
2 276 644 €
2 179 833 €
1 697 702 €
Inventory turnover (days)
101
110
105
108
120
224
320
282
Customer payment term (days)
55
75
52
61
18
12
25
17
Supplier payment term (days)
26
31
27
46
48
28
40
9
Positioning of TAHE OUTDOORS COGNAC in its sector
Comparison with sector Fabrication d'autres articles métalliques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 222 581€ to 521 742€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
222k€342k€521k€
342 099 €Range: 222 581€ - 521 742€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Fabrication d'autres articles métalliques)
Compare TAHE OUTDOORS COGNAC with other companies in the same sector:
Frequently asked questions about TAHE OUTDOORS COGNAC
What is the revenue of TAHE OUTDOORS COGNAC ?
The revenue of TAHE OUTDOORS COGNAC in 2024 is 1.6 M€.
Is TAHE OUTDOORS COGNAC profitable?
TAHE OUTDOORS COGNAC recorded a net loss in 2024.
Where is the headquarters of TAHE OUTDOORS COGNAC ?
The headquarters of TAHE OUTDOORS COGNAC is located in MERPINS (16100), in the department Charente.
Where to find the tax return of TAHE OUTDOORS COGNAC ?
The tax return of TAHE OUTDOORS COGNAC 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 TAHE OUTDOORS COGNAC operate?
TAHE OUTDOORS COGNAC operates in the sector Fabrication d'autres articles métalliques (NAF code 25.99B). 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