Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-12-09 (17 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: LE PORT (97420), La Reunion
TIP-TOP SERVICE BATIMENT : revenue, balance sheet and financial ratios
TIP-TOP SERVICE BATIMENT is a French company
founded 17 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in LE PORT (97420),
this company of category PME
shows in 2018 a revenue of 643 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TIP-TOP SERVICE BATIMENT (SIREN 509372785)
Indicator
2018
2017
2016
Revenue
642 667 €
632 611 €
1 012 645 €
Net income
-19 977 €
-20 117 €
5 451 €
EBITDA
10 648 €
23 505 €
41 177 €
Net margin
-3.1%
-3.2%
0.5%
Revenue and income statement
In 2018, TIP-TOP SERVICE BATIMENT achieves revenue of 643 k€. Revenue is declining over the period 2016-2018 (CAGR: -20.3%). Vs 2017: +2%. After deducting consumption (139 k€), gross margin stands at 504 k€, i.e. a rate of 78%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 11 k€, representing 1.7% of revenue. Warning negative scissor effect: despite revenue change (+2%), EBITDA varies by -55%, reducing margin by 2.1 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -20 k€ (-3.1% of revenue), which will impact equity.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
642 667 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
503 659 €
EBITDA (2018)
?
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
10 648 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-18 167 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-19 977 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.6%
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 27%. 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 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 1.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
26.95%
Financial autonomy (2018)
?
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
27.223%
Cash flow / Revenue (2018)
?
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
1.378%
Repayment capacity (2018)
?
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
4.689
Asset age ratio (2018)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution TIP-TOP SERVICE BATIMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Debt ratio
48.677
35.79
26.95
Financial autonomy
47.304
42.251
27.223
Repayment capacity
1.88
3.291
4.689
Cash flow / Revenue
4.983%
2.918%
1.378%
Sector positioning
Debt ratio
26.952018
2016
2017
2018
Q1: 0.26
Med: 9.2
Q3: 38.46
Average-10 pts over 3 years
In 2018, the debt ratio of TIP-TOP SERVICE BATIMENT (26.95) 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
27.22%2018
2016
2017
2018
Q1: 4.89%
Med: 30.08%
Q3: 53.92%
Average-23 pts over 3 years
In 2018, the financial autonomy of TIP-TOP SERVICE BATIMENT (27.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
4.69 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.0 years
Q3: 0.63 years
Watch
In 2018, the repayment capacity of TIP-TOP SERVICE BATIMENT (4.69) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 139.96. 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 14.7x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2018)
?
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
139.957
Interest coverage (2018)
?
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
14.679
Liquidity indicators evolution TIP-TOP SERVICE BATIMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
246.748
189.85
139.957
Interest coverage
10.023
12.878
14.679
Sector positioning
Liquidity ratio
139.962018
2016
2017
2018
Q1: 132.7
Med: 195.75
Q3: 296.88
Average-38 pts over 3 years
In 2018, the liquidity ratio of TIP-TOP SERVICE BATIMENT (139.96) 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
14.68x2018
2016
2017
2018
Q1: 0.0x
Med: 0.06x
Q3: 2.23x
Excellent
In 2018, the interest coverage of TIP-TOP SERVICE BATIMENT (14.7x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 213 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 191 days. The company must finance 22 days of gap between collections and payments. Overall, WCR represents 186 days of revenue, i.e. 332 k€ to permanently finance. Over 2016-2018, WCR increased by +36%, requiring additional financing.
Operating WCR (2018)
?
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
332 207 €
Customer credit (2018)
?
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
213 j
Supplier credit (2018)
?
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
191 j
Inventory turnover (2018)
?
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 (2018)
?
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
186 j
WCR and payment terms evolution TIP-TOP SERVICE BATIMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
245 090 €
261 104 €
332 207 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
86
147
213
Supplier payment term (days)
37
103
191
Positioning of TIP-TOP SERVICE BATIMENT 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 TIP-TOP SERVICE BATIMENT is estimated at
61 843 €
(range 25 612€ - 108 625€).
With an EBITDA of 10 648€, 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 value2018
88 tx
25k€61k€108k€
61 843 €Range: 25 612€ - 108 625€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 648 €×2.7x
Estimation28 900 €
8 749€ - 50 019€
Revenue Multiple30%
642 667 €×0.18x
Estimation116 748 €
53 719€ - 206 304€
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 TIP-TOP SERVICE BATIMENT with other companies in the same sector:
Frequently asked questions about TIP-TOP SERVICE BATIMENT
What is the revenue of TIP-TOP SERVICE BATIMENT ?
The revenue of TIP-TOP SERVICE BATIMENT in 2018 is 643 k€.
Is TIP-TOP SERVICE BATIMENT profitable?
TIP-TOP SERVICE BATIMENT recorded a net loss in 2018.
Where is the headquarters of TIP-TOP SERVICE BATIMENT ?
The headquarters of TIP-TOP SERVICE BATIMENT is located in LE PORT (97420), in the department La Reunion.
Where to find the tax return of TIP-TOP SERVICE BATIMENT ?
The tax return of TIP-TOP SERVICE BATIMENT 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 TIP-TOP SERVICE BATIMENT operate?
TIP-TOP SERVICE BATIMENT 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