Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2005-09-01 (20 years)Status: ActiveBusiness sector: Traitement de données, hébergement et activités connexesLocation: PARIS (75009), Paris
TEADS FRANCE : revenue, balance sheet and financial ratios
TEADS FRANCE is a French company
founded 20 years ago,
specialized in the sector Traitement de données, hébergement et activités connexes.
Based in PARIS (75009),
this company of category GE
shows in 2024 a revenue of 199.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TEADS FRANCE (SIREN 483813861)
Indicator
2024
2021
2020
2019
2017
2016
Revenue
199 907 050 €
269 709 644 €
265 407 272 €
291 634 486 €
181 949 311 €
88 993 780 €
Net income
8 761 826 €
27 210 393 €
10 888 436 €
9 987 469 €
7 442 942 €
-470 536 €
EBITDA
23 879 356 €
36 414 913 €
32 052 288 €
18 108 369 €
14 235 847 €
878 328 €
Net margin
4.4%
10.1%
4.1%
3.4%
4.1%
-0.5%
Revenue and income statement
In 2024, TEADS FRANCE achieves revenue of 199.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.6%. Significant drop of -26% vs 2021. After deducting consumption (0 €), gross margin stands at 199.9 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 23.9 M€, representing 11.9% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 8.8 M€, i.e. 4.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
199 907 050 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
199 907 050 €
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
23 879 356 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 060 152 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 761 826 €
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
11.9%
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 83%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers). 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 13.6% 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
83.021%
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
14.996%
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
13.577%
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
1.895
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
2024
Debt ratio
0.0
21.922
0.02
0.011
1.021
83.021
Financial autonomy
41.067
35.413
26.787
24.316
27.687
14.996
Repayment capacity
0.0
1.235
0.001
0.0
0.036
1.895
Cash flow / Revenue
0.756%
4.252%
3.627%
8.112%
10.531%
13.577%
Sector positioning
Debt ratio
83.022024
2020
2021
2024
Q1: 0.0
Med: 3.56
Q3: 36.34
Average+50 pts over 3 years
In 2024, the debt ratio of TEADS FRANCE (83.02) 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
15.0%2024
2020
2021
2024
Q1: 7.14%
Med: 36.48%
Q3: 62.14%
Average-12 pts over 3 years
In 2024, the financial autonomy of TEADS FRANCE (15.0%) 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
1.9 years2024
2020
2021
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.09 years
Watch+50 pts over 3 years
In 2024, the repayment capacity of TEADS FRANCE (1.90) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 134.33. 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 4.5x. Financial charges are adequately covered by operations.
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
134.334
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
4.517
Liquidity indicators evolution TEADS FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2024
Liquidity ratio
216.483
154.307
128.426
128.289
132.13
134.334
Interest coverage
104.858
35.262
0.032
0.028
0.242
4.517
Sector positioning
Liquidity ratio
134.332024
2020
2021
2024
Q1: 118.44
Med: 204.24
Q3: 388.71
Average
In 2024, the liquidity ratio of TEADS FRANCE (134.33) 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
4.52x2024
2020
2021
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.25x
Excellent+24 pts over 3 years
In 2024, the interest coverage of TEADS FRANCE (4.5x) 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: 156 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 672 days. Excellent situation: suppliers finance 516 days of the operating cycle (retail model). Overall, WCR represents 841 days of revenue, i.e. 467.2 M€ to permanently finance. Over 2016-2024, WCR increased by +724%, 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
467 180 777 €
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
156 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
672 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
0 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
841 j
WCR and payment terms evolution TEADS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2024
Operating WCR
56 684 588 €
62 284 888 €
190 656 045 €
245 618 506 €
306 988 911 €
467 180 777 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
136
94
106
127
111
156
Supplier payment term (days)
135
116
177
267
325
672
Positioning of TEADS FRANCE in its sector
Comparison with sector Traitement de données, hébergement et activités connexes
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 11 585 113€ to 61 405 562€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
11585k€21799k€61405k€
21 799 677 €Range: 11 585 113€ - 61 405 562€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 (Traitement de données, hébergement et activités connexes)
Compare TEADS FRANCE with other companies in the same sector:
Yes, TEADS FRANCE generated a net profit of 8.8 M€ in 2024.
Where is the headquarters of TEADS FRANCE ?
The headquarters of TEADS FRANCE is located in PARIS (75009), in the department Paris.
Where to find the tax return of TEADS FRANCE ?
The tax return of TEADS 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 TEADS FRANCE operate?
TEADS FRANCE operates in the sector Traitement de données, hébergement et activités connexes (NAF code 63.11Z). 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