Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-02-21 (25 years)Status: ActiveBusiness sector: Agencement de lieux de venteLocation: CHARGE (37530), Indre-et-Loire
TECH LOIRE AGENCEMENTS : revenue, balance sheet and financial ratios
TECH LOIRE AGENCEMENTS is a French company
founded 25 years ago,
specialized in the sector Agencement de lieux de vente.
Based in CHARGE (37530),
this company of category PME
shows in 2025 a revenue of 5.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TECH LOIRE AGENCEMENTS (SIREN 434700159)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
5 782 325 €
5 431 649 €
5 378 683 €
4 595 952 €
N/C
4 353 662 €
4 540 599 €
5 204 547 €
4 450 571 €
Net income
235 355 €
363 526 €
388 362 €
117 717 €
177 846 €
43 039 €
63 053 €
19 485 €
122 944 €
EBITDA
422 068 €
664 957 €
597 878 €
273 859 €
N/C
157 581 €
158 871 €
120 642 €
241 930 €
Net margin
4.1%
6.7%
7.2%
2.6%
N/C
1.0%
1.4%
0.4%
2.8%
Revenue and income statement
In 2025, TECH LOIRE AGENCEMENTS achieves revenue of 5.8 M€. Revenue is growing positively over 9 years (CAGR: +3.3%). Vs 2024: +6%. After deducting consumption (1.6 M€), gross margin stands at 4.2 M€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 422 k€, representing 7.3% of revenue. Warning negative scissor effect: despite revenue change (+6%), EBITDA varies by -37%, reducing margin by 4.9 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 235 k€, i.e. 4.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 782 325 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 218 244 €
EBITDA (2025)
?
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
422 068 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
247 449 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
235 355 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.3%
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 66%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 40%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
65.86%
Financial autonomy (2025)
?
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
39.605%
Cash flow / Revenue (2025)
?
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
5.995%
Repayment capacity (2025)
?
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
2.527
Asset age ratio (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
65.588
67.876
28.491
28.508
201.802
83.106
51.469
50.391
65.86
Financial autonomy
34.868
30.948
41.936
46.521
23.516
37.357
42.262
43.202
39.605
Repayment capacity
1.969
2.671
1.358
1.693
None
3.041
1.272
1.231
2.527
Cash flow / Revenue
4.96%
2.319%
3.343%
2.88%
None%
5.099%
8.838%
10.075%
5.995%
Sector positioning
Debt ratio
65.862025
2023
2024
2025
Q1: 2.89
Med: 15.03
Q3: 51.89
Watch+11 pts over 3 years
In 2025, the debt ratio of TECH LOIRE AGENCEMENTS (65.86) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
39.6%2025
2023
2024
2025
Q1: 20.23%
Med: 38.15%
Q3: 58.73%
Good-10 pts over 3 years
In 2025, the financial autonomy of TECH LOIRE AGENCEMENTS (39.6%) 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
2.53 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.35 years
Q3: 1.31 years
Watch+6 pts over 3 years
In 2025, the repayment capacity of TECH LOIRE AGENCEMENTS (2.53) 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 260.81. 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 7.8x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2025)
?
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
260.807
Interest coverage (2025)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
170.642
144.425
181.189
180.227
285.988
259.043
231.239
259.883
260.807
Interest coverage
6.713
10.573
7.191
1.998
None
4.544
1.679
2.82
7.828
Sector positioning
Liquidity ratio
260.812025
2023
2024
2025
Q1: 149.73
Med: 210.46
Q3: 283.97
Good+8 pts over 3 years
In 2025, the liquidity ratio of TECH LOIRE AGENCEMENTS (260.81) 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
7.83x2025
2023
2024
2025
Q1: 0.0x
Med: 0.75x
Q3: 3.09x
Excellent+8 pts over 3 years
In 2025, the interest coverage of TECH LOIRE AGENCEMENTS (7.8x) 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: 28 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. Favorable situation: supplier credit is longer than customer credit by 14 days. Inventory turnover is 27 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 16 days of revenue, i.e. 263 k€ to permanently finance. Notable WCR improvement over the period (-61%), freeing up cash.
Operating WCR (2025)
?
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
262 807 €
Customer credit (2025)
?
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
28 j
Supplier credit (2025)
?
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
42 j
Inventory turnover (2025)
?
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
27 j
WCR in days of revenue (2025)
?
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
16 j
WCR and payment terms evolution TECH LOIRE AGENCEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
682 584 €
1 124 390 €
687 174 €
517 041 €
0 €
866 567 €
615 052 €
764 885 €
262 807 €
Inventory turnover (days)
12
19
17
17
0
20
17
27
27
Customer payment term (days)
51
61
53
38
801
58
49
57
28
Supplier payment term (days)
57
60
50
36
335
48
38
44
42
Positioning of TECH LOIRE AGENCEMENTS in its sector
Comparison with sector Agencement de lieux de vente
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 446 030€ to 1 542 882€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
446k€980k€1542k€
980 600 €Range: 446 030€ - 1 542 882€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 (Agencement de lieux de vente)
Compare TECH LOIRE AGENCEMENTS with other companies in the same sector:
Frequently asked questions about TECH LOIRE AGENCEMENTS
What is the revenue of TECH LOIRE AGENCEMENTS ?
The revenue of TECH LOIRE AGENCEMENTS in 2025 is 5.8 M€.
Is TECH LOIRE AGENCEMENTS profitable?
Yes, TECH LOIRE AGENCEMENTS generated a net profit of 235 k€ in 2025.
Where is the headquarters of TECH LOIRE AGENCEMENTS ?
The headquarters of TECH LOIRE AGENCEMENTS is located in CHARGE (37530), in the department Indre-et-Loire.
Where to find the tax return of TECH LOIRE AGENCEMENTS ?
The tax return of TECH LOIRE AGENCEMENTS 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 TECH LOIRE AGENCEMENTS operate?
TECH LOIRE AGENCEMENTS operates in the sector Agencement de lieux de vente (NAF code 43.32C). 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