Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1995-03-01 (31 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: MONS-EN-BARŒUL (59370), Nord
TEFFRI PEINT ET CIE : revenue, balance sheet and financial ratios
TEFFRI PEINT ET CIE is a French company
founded 31 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in MONS-EN-BARŒUL (59370),
this company of category PME
shows in 2024 a revenue of 4.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TEFFRI PEINT ET CIE (SIREN 400953899)
Indicator
2024
2023
2022
2021
2020
Revenue
4 152 803 €
6 070 172 €
5 634 910 €
4 500 104 €
3 615 553 €
Net income
230 507 €
213 716 €
290 237 €
147 132 €
131 960 €
EBITDA
342 027 €
195 661 €
393 628 €
183 199 €
133 845 €
Net margin
5.6%
3.5%
5.2%
3.3%
3.6%
Revenue and income statement
In 2024, TEFFRI PEINT ET CIE achieves revenue of 4.2 M€. Revenue is growing positively over 5 years (CAGR: +3.5%). Significant drop of -32% vs 2023. After deducting consumption (801 k€), gross margin stands at 3.4 M€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 342 k€, representing 8.2% of revenue. Positive scissor effect: EBITDA margin improves by +5.0 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 231 k€, i.e. 5.6% 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
4 152 803 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 351 373 €
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
342 027 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
315 670 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
230 507 €
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
8.2%
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 11%. 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 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
10.929%
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
52.467%
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
6.25%
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
0.509
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
2020
2021
2022
2023
2024
Debt ratio
15.03
10.287
10.931
12.446
10.929
Financial autonomy
31.894
29.211
33.278
40.263
52.467
Repayment capacity
0.794
0.422
0.318
0.83
0.509
Cash flow / Revenue
3.016%
3.359%
5.256%
2.535%
6.25%
Sector positioning
Debt ratio
10.932024
2022
2023
2024
Q1: 0.1
Med: 10.87
Q3: 41.68
Good
In 2024, the debt ratio of TEFFRI PEINT ET CIE (10.93) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
52.47%2024
2022
2023
2024
Q1: 4.85%
Med: 31.3%
Q3: 55.52%
Good+17 pts over 3 years
In 2024, the financial autonomy of TEFFRI PEINT ET CIE (52.5%) 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
0.51 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Average+10 pts over 3 years
In 2024, the repayment capacity of TEFFRI PEINT ET CIE (0.51) 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 234.45. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
234.446
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
0.072
Liquidity indicators evolution TEFFRI PEINT ET CIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
2024
Liquidity ratio
147.038
146.526
160.357
183.498
234.446
Interest coverage
0.0
0.0
0.107
0.174
0.072
Sector positioning
Liquidity ratio
234.452024
2022
2023
2024
Q1: 141.41
Med: 207.71
Q3: 324.54
Good+23 pts over 3 years
In 2024, the liquidity ratio of TEFFRI PEINT ET CIE (234.45) 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
0.07x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Good
In 2024, the interest coverage of TEFFRI PEINT ET CIE (0.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 54 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 82 days. Favorable situation: supplier credit is longer than customer credit by 28 days. Inventory turnover is 32 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 71 days of revenue, i.e. 816 k€ to permanently finance. Over 2020-2024, WCR increased by +51%, 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
816 358 €
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
54 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
82 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
32 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
71 j
WCR and payment terms evolution TEFFRI PEINT ET CIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
2024
Operating WCR
541 754 €
574 483 €
970 050 €
635 001 €
816 358 €
Inventory turnover (days)
22
19
20
14
32
Customer payment term (days)
64
58
63
41
54
Supplier payment term (days)
94
105
94
69
82
Positioning of TEFFRI PEINT ET CIE in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of TEFFRI PEINT ET CIE is estimated at
827 580 €
(range 292 667€ - 1 464 331€).
With an EBITDA of 342 027€, the sector multiple of 2.7x 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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
88 tx
292k€827k€1464k€
827 580 €Range: 292 667€ - 1 464 331€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
342 027 €×2.7x
Estimation928 315 €
281 037€ - 1 606 664€
Revenue Multiple30%
4 152 803 €×0.18x
Estimation754 405 €
347 120€ - 1 333 098€
Net Income Multiple20%
230 507 €×3.0x
Estimation685 510 €
240 065€ - 1 305 349€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 peinture et vitrerie)
Compare TEFFRI PEINT ET CIE with other companies in the same sector:
Frequently asked questions about TEFFRI PEINT ET CIE
What is the revenue of TEFFRI PEINT ET CIE ?
The revenue of TEFFRI PEINT ET CIE in 2024 is 4.2 M€.
Is TEFFRI PEINT ET CIE profitable?
Yes, TEFFRI PEINT ET CIE generated a net profit of 231 k€ in 2024.
Where is the headquarters of TEFFRI PEINT ET CIE ?
The headquarters of TEFFRI PEINT ET CIE is located in MONS-EN-BARŒUL (59370), in the department Nord.
Where to find the tax return of TEFFRI PEINT ET CIE ?
The tax return of TEFFRI PEINT ET CIE 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 TEFFRI PEINT ET CIE operate?
TEFFRI PEINT ET CIE operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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