Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1984-03-01 (42 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: GOUMOIS (25470), Doubs
TAILLARD LOCATION : revenue, balance sheet and financial ratios
TAILLARD LOCATION is a French company
founded 42 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in GOUMOIS (25470),
this company of category PME
shows in 2021 a revenue of 48 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TAILLARD LOCATION (SIREN 329737324)
Indicator
2021
2018
2017
2016
2015
Revenue
48 000 €
N/C
751 777 €
699 419 €
729 833 €
Net income
8 244 €
57 324 €
73 095 €
60 450 €
77 308 €
EBITDA
41 083 €
N/C
89 623 €
79 363 €
108 465 €
Net margin
17.2%
N/C
9.7%
8.6%
10.6%
Revenue and income statement
Im Jahr 2021 erzielt TAILLARD LOCATION einen Umsatz von 48 k€. Der Umsatz geht im Zeitraum 2015-2021 zurück (CAGR: -36.5%). Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 48 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 41 k€, was 85.6% des Umsatzes entspricht. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 8 k€, d.h. 17.2% des Umsatzes.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
48 000 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
48 000 €
EBITDA (2021)
?
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
41 083 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
14 868 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 244 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
85.6%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 78%. Der Verschuldungsgrad ist hoch: Der Verhandlungsspielraum mit Banken ist reduziert. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 56%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 8.9 Jahre Cashflow braucht. Über 7 Jahre hinaus betrachten Banken das Kreditrisiko im Allgemeinen als hoch. Der Cashflow beträgt 81.1% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
77.89%
Financial autonomy (2021)
?
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
55.775%
Cash flow / Revenue (2021)
?
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
81.063%
Repayment capacity (2021)
?
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
8.922
Asset age ratio (2021)
?
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
2015
2016
2017
2018
2021
Debt ratio
27.725
22.382
16.545
6.737
77.89
Financial autonomy
65.083
69.772
72.032
78.683
55.775
Repayment capacity
1.003
1.395
1.008
None
8.922
Cash flow / Revenue
12.811%
9.146%
9.421%
None%
81.063%
Sector positioning
Verschuldungsgrad
77.892021
2017
2018
2021
Q1: -2.02
Med: 12.56
Q3: 178.66
Average+9 pts over 3 years
Im Jahr 2021 liegt über dem Median der Branche das verschuldungsgrad von TAILLARD LOCATION (77.89). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
55.77%2021
2017
2018
2021
Q1: 2.35%
Med: 38.31%
Q3: 81.36%
Gut-11 pts over 3 years
Im Jahr 2021 liegt über dem Median der Branche das finanzielle autonomie von TAILLARD LOCATION (55.8%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
8.92 ans2021
2017
2021
Q1: -0.0 ans
Med: 0.54 ans
Q3: 9.67 ans
Average+21 pts over 2 years
Im Jahr 2021 liegt über dem Median der Branche das rückzahlungsfähigkeit von TAILLARD LOCATION (8.9 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 633.60. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 16.1x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
Liquidity ratio (2021)
?
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
633.6
Interest coverage (2021)
?
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
16.123
Liquidity indicators evolution TAILLARD LOCATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2021
Liquidity ratio
474.936
549.07
492.534
588.647
633.6
Interest coverage
0.498
0.61
0.595
None
16.123
Sector positioning
Liquiditätsquote
633.62021
2017
2018
2021
Q1: 84.5
Med: 265.45
Q3: 1031.6
Gut
Im Jahr 2021 liegt über dem Median der Branche das liquiditätsquote von TAILLARD LOCATION (633.60). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
16.12x2021
2017
2021
Q1: 0.0x
Med: 0.0x
Q3: 12.95x
Ausgezeichnet+24 pts over 2 years
Im Jahr 2021 liegt in den oberen 25% der Branche das zinsdeckung von TAILLARD LOCATION (16.1x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 30 Tage. Lieferantenfrist: 404 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 374 Tage des Betriebszyklus. Der WCR repräsentiert 29 Tage Umsatz.
Operating WCR (2021)
?
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
3 819 €
Customer credit (2021)
?
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
30 j
Supplier credit (2021)
?
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
404 j
Inventory turnover (2021)
?
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 in days of revenue (2021)
?
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
29 j
WCR and payment terms evolution TAILLARD LOCATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2021
Operating WCR
4 218 €
3 749 €
9 878 €
0 €
3 819 €
Inventory turnover (days)
18
19
19
0
0
Customer payment term (days)
0
0
0
0
30
Supplier payment term (days)
46
42
47
0
404
Positioning of TAILLARD LOCATION in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 178 transactions of similar company sales
in 2021,
the value of TAILLARD LOCATION is estimated at
118 062 €
(range 55 268€ - 211 481€).
With an EBITDA of 41 083€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.70x
(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 value2021
178 transactions
55k€118k€211k€
118 062 €Range: 55 268€ - 211 481€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
41 083 €×4.7x
Estimation194 474 €
94 559€ - 322 863€
Revenue Multiple30%
48 000 €×0.70x
Estimation33 567 €
11 744€ - 88 381€
Net Income Multiple20%
8 244 €×6.5x
Estimation53 776 €
22 330€ - 117 679€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 178 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 terrains et d'autres biens immobiliers)
Compare TAILLARD LOCATION with other companies in the same sector:
Frequently asked questions about TAILLARD LOCATION
What is the revenue of TAILLARD LOCATION ?
The revenue of TAILLARD LOCATION in 2021 is 48 k€.
Is TAILLARD LOCATION profitable?
Yes, TAILLARD LOCATION generated a net profit of 8 k€ in 2021.
Where is the headquarters of TAILLARD LOCATION ?
The headquarters of TAILLARD LOCATION is located in GOUMOIS (25470), in the department Doubs.
Where to find the tax return of TAILLARD LOCATION ?
The tax return of TAILLARD LOCATION 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 TAILLARD LOCATION operate?
TAILLARD LOCATION operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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