Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-01-05 (28 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: MULHOUSE (68100), Haut-Rhin
TECHNI FERMETURES SARL : revenue, balance sheet and financial ratios
TECHNI FERMETURES SARL is a French company
founded 28 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in MULHOUSE (68100),
this company of category PME
shows in 2021 a revenue of 667 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TECHNI FERMETURES SARL (SIREN 415149822)
Indicator
2021
2020
Revenue
666 996 €
526 224 €
Net income
3 197 €
-96 677 €
EBITDA
4 433 €
-68 528 €
Net margin
0.5%
-18.4%
Revenue and income statement
Im Jahr 2021 erzielt TECHNI FERMETURES SARL einen Umsatz von 667 k€. Vs 2020, Wachstum von +27% (526 k€ -> 667 k€). Nach Abzug des Verbrauchs (240 k€) beträgt die Bruttomarge 427 k€, d.h. eine Rate von 64%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 4 k€, was 0.7% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +13.7 Punkte. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 3 k€, d.h. 0.5% des Umsatzes.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
666 996 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
426 502 €
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
4 433 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 488 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 197 €
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
0.7%
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 -28212%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht -0%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 4.1 Jahre Cashflow braucht. Diese Kennzahl bleibt innerhalb der üblichen Bankstandards. Der Cashflow beträgt 0.9% des Umsatzes.
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
-28212.222%
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
-0.058%
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
0.922%
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
4.053
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
2020
2021
Debt ratio
-896.197
-28212.222
Financial autonomy
-2.008
-0.058
Repayment capacity
-0.303
4.053
Cash flow / Revenue
-18.476%
0.922%
Sector positioning
Verschuldungsgrad
-28212.222021
2020
2021
Q1: 6.06
Med: 33.73
Q3: 92.76
Ausgezeichnet-13 pts over 2 years
Im Jahr 2021 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von TECHNI FERMETURES SARL (-28212.22). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
-0.06%2021
2020
2021
Q1: 15.56%
Med: 33.61%
Q3: 51.44%
Average
Im Jahr 2021 liegt unter dem Median der Branche das finanzielle autonomie von TECHNI FERMETURES SARL (-0.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
4.05 ans2021
2020
2021
Q1: 0.0 ans
Med: 0.46 ans
Q3: 2.36 ans
Beobachten+50 pts over 2 years
Im Jahr 2021 liegt in den oberen 25% der Branche das rückzahlungsfähigkeit von TECHNI FERMETURES SARL (4.0 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine lange Dauer kann auf hohe Verschuldung im Verhältnis zur Rückzahlungskapazität hinweisen.
Liquidity ratios
Die Liquiditätsquote beträgt 109.64. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 6.0x. 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
109.642
Interest coverage (2021)
?
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
2020
2021
Liquidity ratio
110.65
109.642
Interest coverage
-0.098
5.978
Sector positioning
Liquiditätsquote
109.642021
2020
2021
Q1: 144.89
Med: 201.51
Q3: 288.64
Beobachten-6 pts over 2 years
Im Jahr 2021 liegt in den unteren 25% der Branche das liquiditätsquote von TECHNI FERMETURES SARL (109.64). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
5.98x2021
2020
2021
Q1: 0.0x
Med: 0.34x
Q3: 2.2x
Ausgezeichnet+50 pts over 2 years
Im Jahr 2021 liegt in den oberen 25% der Branche das zinsdeckung von TECHNI FERMETURES SARL (6.0x). 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: 22 Tage. Lieferantenfrist: 36 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 15 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 16 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
29 068 €
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
22 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
36 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
15 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
16 j
WCR and payment terms evolution TECHNI FERMETURES SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
Operating WCR
39 809 €
29 068 €
Inventory turnover (days)
14
15
Customer payment term (days)
51
22
Supplier payment term (days)
55
36
Positioning of TECHNI FERMETURES SARL in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Based on 264 transactions of similar company sales
(all years),
the value of TECHNI FERMETURES SARL is estimated at
41 786 €
(range 22 779€ - 70 095€).
With an EBITDA of 4 433€, the sector multiple of 2.1x is applied.
The price/revenue ratio is 0.18x
(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.
Estimated enterprise value2021
264 transactions
22k€41k€70k€
41 786 €Range: 22 779€ - 70 095€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 433 €×2.1x
Estimation9 248 €
2 894€ - 17 341€
Revenue Multiple30%
666 996 €×0.18x
Estimation117 342 €
69 017€ - 190 695€
Net Income Multiple20%
3 197 €×3.1x
Estimation9 802 €
3 139€ - 21 081€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 264 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 (Travaux de menuiserie bois et PVC)
Compare TECHNI FERMETURES SARL with other companies in the same sector:
Frequently asked questions about TECHNI FERMETURES SARL
What is the revenue of TECHNI FERMETURES SARL ?
The revenue of TECHNI FERMETURES SARL in 2021 is 667 k€.
Is TECHNI FERMETURES SARL profitable?
Yes, TECHNI FERMETURES SARL generated a net profit of 3 k€ in 2021.
Where is the headquarters of TECHNI FERMETURES SARL ?
The headquarters of TECHNI FERMETURES SARL is located in MULHOUSE (68100), in the department Haut-Rhin.
Where to find the tax return of TECHNI FERMETURES SARL ?
The tax return of TECHNI FERMETURES SARL 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 TECHNI FERMETURES SARL operate?
TECHNI FERMETURES SARL operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). 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