Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1984-10-01 (41 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: TALUYERS (69440), Rhone
THIVILLON SAS : revenue, balance sheet and financial ratios
THIVILLON SAS is a French company
founded 41 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in TALUYERS (69440),
this company of category PME
shows in 2020 a revenue of 5.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - THIVILLON SAS (SIREN 330668245)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
N/C
5 882 438 €
6 828 546 €
6 306 483 €
5 148 799 €
6 083 212 €
Net income
294 040 €
209 203 €
316 235 €
296 230 €
148 062 €
161 055 €
EBITDA
N/C
350 878 €
509 110 €
417 188 €
238 920 €
253 623 €
Net margin
N/C
3.6%
4.6%
4.7%
2.9%
2.6%
Revenue and income statement
In 2021, THIVILLON SAS generates positive net income of 294 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 161 k€ -> 294 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
294 040 €
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 40%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
40.039%
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
50.52%
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
2016
2017
2018
2019
2020
2021
Debt ratio
10.551
12.559
10.687
6.781
56.499
40.039
Financial autonomy
53.623
52.993
53.981
56.521
46.21
50.52
Repayment capacity
0.654
0.946
0.455
0.241
2.889
None
Cash flow / Revenue
3.088%
2.97%
4.77%
5.485%
4.442%
None%
Sector positioning
Debt ratio
40.042021
2019
2020
2021
Q1: 3.74
Med: 28.46
Q3: 84.34
Average+20 pts over 3 years
In 2021, the debt ratio of THIVILLON SAS (40.04) 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
50.52%2021
2019
2020
2021
Q1: 17.83%
Med: 36.87%
Q3: 54.37%
Good
In 2021, the financial autonomy of THIVILLON SAS (50.5%) 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
2.89 years2020
2019
2020
Q1: 0.0 years
Med: 0.27 years
Q3: 2.34 years
Average+24 pts over 2 years
In 2020, the repayment capacity of THIVILLON SAS (2.89) 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 297.75. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
297.748
Liquidity indicators evolution THIVILLON SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
217.132
213.442
212.866
218.965
326.634
297.748
Interest coverage
1.504
0.964
0.716
0.82
1.071
None
Sector positioning
Liquidity ratio
297.752021
2019
2020
2021
Q1: 157.08
Med: 214.85
Q3: 298.89
Good+19 pts over 3 years
In 2021, the liquidity ratio of THIVILLON SAS (297.75) 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
1.07x2020
2019
2020
Q1: 0.0x
Med: 0.18x
Q3: 2.18x
Good+7 pts over 2 years
In 2020, the interest coverage of THIVILLON SAS (1.1x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution THIVILLON SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
1 049 719 €
1 170 116 €
1 172 060 €
1 094 001 €
1 017 485 €
0 €
Inventory turnover (days)
6
8
11
6
8
0
Customer payment term (days)
71
80
61
63
61
0
Supplier payment term (days)
37
53
52
45
50
0
Positioning of THIVILLON SAS in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Based on 264 transactions of similar company sales
(all years),
the value of THIVILLON SAS is estimated at
901 509 €
(range 288 681€ - 1 938 938€).
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
288k€901k€1938k€
901 509 €Range: 288 681€ - 1 938 938€
NAF 5 all-time
Valuation method used
Net Income Multiple
294 040 €
×
3.1x
=901 510 €
Range: 288 681€ - 1 938 938€
Only this financial indicator is available for this company.
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 métallique et serrurerie)
Compare THIVILLON SAS with other companies in the same sector:
Yes, THIVILLON SAS generated a net profit of 294 k€ in 2021.
Where is the headquarters of THIVILLON SAS ?
The headquarters of THIVILLON SAS is located in TALUYERS (69440), in the department Rhone.
Where to find the tax return of THIVILLON SAS ?
The tax return of THIVILLON SAS 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 THIVILLON SAS operate?
THIVILLON SAS operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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