Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-04-11 (12 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: STRASBOURG (67000), Bas-Rhin
TAL DEVELOPMENT : revenue, balance sheet and financial ratios
TAL DEVELOPMENT is a French company
founded 12 years ago,
specialized in the sector Promotion immobilière de logements.
Based in STRASBOURG (67000),
this company of category PME
shows in 2018 a revenue of 10.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TAL DEVELOPMENT (SIREN 801705146)
Indicator
2018
2017
2016
2015
Revenue
10 569 115 €
5 877 997 €
N/C
N/C
Net income
705 574 €
297 291 €
0 €
3 891 €
EBITDA
1 039 984 €
437 895 €
N/C
N/C
Net margin
6.7%
5.1%
N/C
N/C
Revenue and income statement
In 2018, TAL DEVELOPMENT achieves revenue of 10.6 M€. Over the period 2017-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +79.8%. Vs 2017, growth of +80% (5.9 M€ -> 10.6 M€). After deducting consumption (405 k€), gross margin stands at 10.2 M€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.0 M€, representing 9.8% of revenue. Positive scissor effect: EBITDA margin improves by +2.4 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 706 k€, i.e. 6.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
10 569 115 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 163 699 €
EBITDA (2018)
?
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
1 039 984 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 039 985 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
705 574 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
9.8%
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 10%. 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 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
10.03%
Financial autonomy (2018)
?
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
25.646%
Cash flow / Revenue (2018)
?
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
6.676%
Repayment capacity (2018)
?
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
0.143
Solvency indicators evolution TAL DEVELOPMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Debt ratio
66637.147
104975.765
811.435
10.03
Financial autonomy
0.127
0.062
2.437
25.646
Repayment capacity
589.715
None
8.276
0.143
Cash flow / Revenue
None%
None%
5.058%
6.676%
Sector positioning
Debt ratio
10.032018
2016
2017
2018
Q1: 0.0
Med: 6.74
Q3: 142.11
Average-24 pts over 3 years
In 2018, the debt ratio of TAL DEVELOPMENT (10.03) 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
25.65%2018
2016
2017
2018
Q1: 0.29%
Med: 20.62%
Q3: 62.53%
Good+28 pts over 3 years
In 2018, the financial autonomy of TAL DEVELOPMENT (25.6%) 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.
Repayment capacity
0.14 years2018
2017
2018
Q1: -2.36 years
Med: 0.0 years
Q3: 1.78 years
Average-23 pts over 2 years
In 2018, the repayment capacity of TAL DEVELOPMENT (0.14) 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 121.90. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 2.3x. Financial charges are adequately covered by operations.
Liquidity ratio (2018)
?
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
121.902
Interest coverage (2018)
?
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
2.292
Liquidity indicators evolution TAL DEVELOPMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
Liquidity ratio
629.911
175.67
128.552
121.902
Interest coverage
None
None
0.0
2.292
Sector positioning
Liquidity ratio
121.92018
2016
2017
2018
Q1: 133.34
Med: 312.14
Q3: 897.64
Average
In 2018, the liquidity ratio of TAL DEVELOPMENT (121.90) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
2.29x2018
2017
2018
Q1: -3.14x
Med: 0.0x
Q3: 1.89x
Excellent+25 pts over 2 years
In 2018, the interest coverage of TAL DEVELOPMENT (2.3x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 526 days. Excellent situation: suppliers finance 526 days of the operating cycle (retail model). Inventory turnover is 81 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 77 days of revenue, i.e. 2.3 M€ to permanently finance.
Operating WCR (2018)
?
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
2 256 717 €
Customer credit (2018)
?
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 (2018)
?
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
526 j
Inventory turnover (2018)
?
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
81 j
WCR in days of revenue (2018)
?
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
77 j
WCR and payment terms evolution TAL DEVELOPMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
Operating WCR
0 €
0 €
4 703 162 €
2 256 717 €
Inventory turnover (days)
0
0
665
81
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
170
89
84
526
Positioning of TAL DEVELOPMENT in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of TAL DEVELOPMENT is estimated at
1 740 200 €
(range 637 374€ - 4 680 331€).
With an EBITDA of 1 039 984€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.28x
(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 value2018
80 tx
637k€1740k€4680k€
1 740 200 €Range: 637 374€ - 4 680 331€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 039 984 €×1.0x
Estimation1 043 485 €
430 906€ - 3 173 702€
Revenue Multiple30%
10 569 115 €×0.28x
Estimation2 956 829 €
1 063 243€ - 7 272 147€
Net Income Multiple20%
705 574 €×2.3x
Estimation1 657 044 €
514 744€ - 4 559 183€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare TAL DEVELOPMENT with other companies in the same sector:
The revenue of TAL DEVELOPMENT in 2018 is 10.6 M€.
Is TAL DEVELOPMENT profitable?
Yes, TAL DEVELOPMENT generated a net profit of 706 k€ in 2018.
Where is the headquarters of TAL DEVELOPMENT ?
The headquarters of TAL DEVELOPMENT is located in STRASBOURG (67000), in the department Bas-Rhin.
Where to find the tax return of TAL DEVELOPMENT ?
The tax return of TAL DEVELOPMENT 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 TAL DEVELOPMENT operate?
TAL DEVELOPMENT operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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