Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-07-01 (20 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: VOREPPE (38340), Isere
TILCARA INVESTISSEMENTS : revenue, balance sheet and financial ratios
TILCARA INVESTISSEMENTS is a French company
founded 20 years ago,
specialized in the sector Activités des sièges sociaux.
Based in VOREPPE (38340),
this company of category PME
shows in 2017 a revenue of 71 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TILCARA INVESTISSEMENTS (SIREN 483852547)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
N/C
N/C
N/C
N/C
70 800 €
89 981 €
Net income
312 198 €
36 205 €
77 025 €
-24 519 €
-138 535 €
-127 401 €
-131 117 €
3 252 018 €
-77 435 €
EBITDA
-18 399 €
-19 517 €
-20 724 €
-17 179 €
-15 206 €
-51 800 €
-100 384 €
-197 941 €
5 722 €
Net margin
N/C
N/C
N/C
N/C
N/C
N/C
N/C
4593.2%
-86.1%
Revenue and income statement
In 2024, TILCARA INVESTISSEMENTS generates positive net income of 312 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
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
-18 399 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-18 393 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
312 198 €
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 72%. 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.
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
38.166%
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
72.344%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
26.908
5.404
41.333
44.51
47.094
75.644
84.717
36.633
38.166
Financial autonomy
60.369
94.646
70.71
69.168
67.951
56.909
54.123
73.162
72.344
Repayment capacity
-6.203
-3.889
-18.572
-15.721
-14.253
-82.504
-133.642
2.136
0.487
Cash flow / Revenue
-84.468%
-98.212%
None%
None%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
38.172024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Average-9 pts over 3 years
In 2024, the debt ratio of TILCARA INVESTISSEMENTS (38.17) 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
72.34%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Good+14 pts over 3 years
In 2024, the financial autonomy of TILCARA INVESTISSEMENTS (72.3%) 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
0.49 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average+27 pts over 3 years
In 2024, the repayment capacity of TILCARA INVESTISSEMENTS (0.49) 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 401.84. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
401.842
Interest coverage (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
110.985
41558.369
155766.179
216632.347
206994.649
678.457
529.313
379.496
401.842
Interest coverage
1936.019
-11.67
-20.201
-47.975
-160.509
-154.805
-283.661
-370.569
-693.679
Sector positioning
Liquidity ratio
401.842024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Average-8 pts over 3 years
In 2024, the liquidity ratio of TILCARA INVESTISSEMENTS (401.84) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-693.68x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average
In 2024, the interest coverage of TILCARA INVESTISSEMENTS (-693.7x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 67 days. Excellent situation: suppliers finance 67 days of the operating cycle (retail model).
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
0 €
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
0 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
67 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
0 j
WCR and payment terms evolution TILCARA INVESTISSEMENTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 122 €
437 691 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
327
0
0
0
0
0
0
0
0
Supplier payment term (days)
52
10
12
25
34
38
35
61
67
Positioning of TILCARA INVESTISSEMENTS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of TILCARA INVESTISSEMENTS is estimated at
2 968 353 €
(range 1 019 223€ - 7 992 845€).
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 value2024
103 transactions
1019k€2968k€7992k€
2 968 353 €Range: 1 019 223€ - 7 992 845€
NAF 5 année 2024
Valuation method used
Net Income Multiple
312 198 €
×
9.5x
=2 968 353 €
Range: 1 019 224€ - 7 992 846€
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 103 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 (Activités des sièges sociaux)
Compare TILCARA INVESTISSEMENTS with other companies in the same sector:
Frequently asked questions about TILCARA INVESTISSEMENTS
What is the revenue of TILCARA INVESTISSEMENTS ?
The revenue of TILCARA INVESTISSEMENTS in 2017 is 71 k€.
Is TILCARA INVESTISSEMENTS profitable?
Yes, TILCARA INVESTISSEMENTS generated a net profit of 312 k€ in 2024.
Where is the headquarters of TILCARA INVESTISSEMENTS ?
The headquarters of TILCARA INVESTISSEMENTS is located in VOREPPE (38340), in the department Isere.
Where to find the tax return of TILCARA INVESTISSEMENTS ?
The tax return of TILCARA INVESTISSEMENTS 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 TILCARA INVESTISSEMENTS operate?
TILCARA INVESTISSEMENTS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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