Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-03-06 (9 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: BRIGNOLES (83170), Var
TFM COLLECTE SUD : revenue, balance sheet and financial ratios
TFM COLLECTE SUD is a French company
founded 9 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in BRIGNOLES (83170),
this company of category PME
shows in 2025 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TFM COLLECTE SUD (SIREN 828409136)
Indicator
2025
2024
2023
2022
2021
2019
2018
Revenue
2 690 562 €
2 501 333 €
2 397 972 €
2 171 292 €
1 874 964 €
1 816 798 €
1 544 054 €
Net income
75 340 €
14 358 €
1 918 €
3 972 €
160 481 €
-46 745 €
-27 300 €
EBITDA
113 903 €
31 117 €
8 743 €
7 579 €
114 386 €
-17 323 €
8 318 €
Net margin
2.8%
0.6%
0.1%
0.2%
8.6%
-2.6%
-1.8%
Revenue and income statement
Im Jahr 2025 erzielt TFM COLLECTE SUD einen Umsatz von 2.7 Mio€. Im Zeitraum 2018-2025 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +8.3%. Vs 2024: +8%. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 2.7 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 114 k€, was 4.2% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +3.0 Punkte. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 75 k€, d.h. 2.8% des Umsatzes.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 690 562 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 690 562 €
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
113 903 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
101 720 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
75 340 €
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
4.2%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 7%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 43%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.3 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 3.2% des Umsatzes.
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
6.562%
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
43.481%
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
3.211%
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
0.322
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
2018
2019
2021
2022
2023
2024
2025
Debt ratio
35.386
37.765
68.565
23.23
12.57
3.154
6.562
Financial autonomy
28.711
21.451
33.016
40.913
36.074
34.122
43.481
Repayment capacity
10.997
-3.543
2.107
17.684
4.087
0.412
0.322
Cash flow / Revenue
0.451%
-0.994%
5.701%
0.201%
0.428%
1.066%
3.211%
Sector positioning
Verschuldungsgrad
6.562025
2023
2024
2025
Q1: 6.46
Med: 37.51
Q3: 83.64
Gut-16 pts over 3 years
Im Jahr 2025 liegt unter dem Median der Branche das verschuldungsgrad von TFM COLLECTE SUD (6.56). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
43.48%2025
2023
2024
2025
Q1: 24.86%
Med: 43.86%
Q3: 51.99%
Average-7 pts over 3 years
Im Jahr 2025 liegt unter dem Median der Branche das finanzielle autonomie von TFM COLLECTE SUD (43.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.32 ans2025
2023
2024
2025
Q1: 0.0 ans
Med: 0.53 ans
Q3: 1.89 ans
Gut-35 pts over 3 years
Im Jahr 2025 liegt unter dem Median der Branche das rückzahlungsfähigkeit von TFM COLLECTE SUD (0.3 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Liquidity ratios
Die Liquiditätsquote beträgt 161.12. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.8x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
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
161.118
Interest coverage (2025)
?
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
0.845
Liquidity indicators evolution TFM COLLECTE SUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2021
2022
2023
2024
2025
Liquidity ratio
142.929
131.866
204.431
169.137
147.765
135.963
161.118
Interest coverage
9.642
-0.901
0.576
29.384
14.229
3.705
0.845
Sector positioning
Liquiditätsquote
161.122025
2023
2024
2025
Q1: 151.56
Med: 206.27
Q3: 362.66
Average-13 pts over 3 years
Im Jahr 2025 liegt unter dem Median der Branche das liquiditätsquote von TFM COLLECTE SUD (161.12). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
0.84x2025
2023
2024
2025
Q1: 0.0x
Med: 0.6x
Q3: 7.62x
Gut-24 pts over 3 years
Im Jahr 2025 liegt über dem Median der Branche das zinsdeckung von TFM COLLECTE SUD (0.8x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 81 Tage. Lieferantenfrist: 66 Tage. Das Unternehmen muss 15 Tage Lücke finanzieren. Der WCR repräsentiert 80 Tage Umsatz.
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
596 901 €
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
81 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
66 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
0 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
80 j
WCR and payment terms evolution TFM COLLECTE SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2021
2022
2023
2024
2025
Operating WCR
572 473 €
519 804 €
684 306 €
430 784 €
608 054 €
653 523 €
596 901 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
117
78
125
80
96
95
81
Supplier payment term (days)
123
113
83
52
67
90
66
Positioning of TFM COLLECTE SUD in its sector
Comparison with sector Collecte des déchets non dangereux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 147 812€ to 245 122€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
147k€169k€245k€
169 508 €Range: 147 812€ - 245 122€
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 (Collecte des déchets non dangereux)
Compare TFM COLLECTE SUD with other companies in the same sector:
The revenue of TFM COLLECTE SUD in 2025 is 2.7 M€.
Is TFM COLLECTE SUD profitable?
Yes, TFM COLLECTE SUD generated a net profit of 75 k€ in 2025.
Where is the headquarters of TFM COLLECTE SUD ?
The headquarters of TFM COLLECTE SUD is located in BRIGNOLES (83170), in the department Var.
Where to find the tax return of TFM COLLECTE SUD ?
The tax return of TFM COLLECTE SUD 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 TFM COLLECTE SUD operate?
TFM COLLECTE SUD operates in the sector Collecte des déchets non dangereux (NAF code 38.11Z). 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