Employees: 12 (2023.0)Legal category: SA (autres)Size: PMECreation date: 1998-01-02 (28 years)Status: ActiveBusiness sector: TissageLocation: BAISIEUX (59780), Nord
TISSAGE DE BAISIEUX : revenue, balance sheet and financial ratios
TISSAGE DE BAISIEUX is a French company
founded 28 years ago,
specialized in the sector Tissage.
Based in BAISIEUX (59780),
this company of category PME
shows in 2024 a revenue of 3.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TISSAGE DE BAISIEUX (SIREN 415090935)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 570 612 €
N/C
3 581 679 €
2 980 830 €
2 840 314 €
2 872 790 €
3 029 408 €
2 982 862 €
2 898 480 €
Net income
50 990 €
-130 103 €
42 575 €
114 989 €
-5 655 €
56 363 €
99 611 €
63 315 €
96 229 €
EBITDA
110 580 €
N/C
126 453 €
181 982 €
96 325 €
134 277 €
189 412 €
99 804 €
142 256 €
Net margin
1.4%
N/C
1.2%
3.9%
-0.2%
2.0%
3.3%
2.1%
3.3%
Revenue and income statement
In 2024, TISSAGE DE BAISIEUX achieves revenue of 3.6 M€. Revenue is growing positively over 9 years (CAGR: +2.6%). After deducting consumption (0 €), gross margin stands at 3.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 111 k€, representing 3.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 51 k€, i.e. 1.4% 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
3 570 612 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 570 612 €
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
110 580 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-40 374 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
50 990 €
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
3.1%
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 28%. 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 57%. 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 3.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 2.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
27.878%
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
57.187%
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
2.857%
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
3.048
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
43.121
52.068
62.351
66.084
190.193
115.629
73.128
54.108
27.878
Financial autonomy
32.414
32.175
33.192
35.086
26.896
31.093
39.751
49.881
57.187
Repayment capacity
1.539
3.355
2.271
4.119
15.615
8.49
7.986
None
3.048
Cash flow / Revenue
4.706%
2.874%
5.903%
3.963%
3.016%
4.616%
3.317%
None%
2.857%
Sector positioning
Debt ratio
27.882024
2022
2023
2024
Q1: 1.03
Med: 19.24
Q3: 53.55
Average-19 pts over 3 years
In 2024, the debt ratio of TISSAGE DE BAISIEUX (27.88) 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
57.19%2024
2022
2023
2024
Q1: 36.4%
Med: 58.18%
Q3: 71.63%
Average+17 pts over 3 years
In 2024, the financial autonomy of TISSAGE DE BAISIEUX (57.2%) 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
3.05 years2024
2022
2024
Q1: -0.01 years
Med: 0.54 years
Q3: 2.55 years
Watch
In 2024, the repayment capacity of TISSAGE DE BAISIEUX (3.05) 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 221.34. 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 5.6x. Operating income very largely covers interest expenses: high safety margin.
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
221.336
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
5.584
Liquidity indicators evolution TISSAGE DE BAISIEUX
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
135.392
111.847
148.737
128.195
256.939
196.502
218.888
272.575
221.336
Interest coverage
2.607
13.727
11.653
17.8
11.91
4.708
19.718
None
5.584
Sector positioning
Liquidity ratio
221.342024
2022
2023
2024
Q1: 216.53
Med: 362.25
Q3: 520.09
Average
In 2024, the liquidity ratio of TISSAGE DE BAISIEUX (221.34) 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
5.58x2024
2022
2024
Q1: -7.29x
Med: 1.74x
Q3: 10.49x
Good-14 pts over 2 years
In 2024, the interest coverage of TISSAGE DE BAISIEUX (5.6x) 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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. The company must finance 14 days of gap between collections and payments. Overall, WCR represents 26 days of revenue, i.e. 255 k€ to permanently finance. Notable WCR improvement over the period (-63%), freeing up cash.
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
255 370 €
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
48 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
34 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 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
26 j
WCR and payment terms evolution TISSAGE DE BAISIEUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
694 273 €
578 526 €
931 664 €
704 667 €
502 082 €
1 092 504 €
1 172 570 €
0 €
255 370 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
101
83
104
87
74
117
125
0
48
Supplier payment term (days)
108
127
121
134
58
172
109
0
34
Positioning of TISSAGE DE BAISIEUX in its sector
Comparison with sector Tissage
Similar companies (Tissage)
Compare TISSAGE DE BAISIEUX with other companies in the same sector:
Frequently asked questions about TISSAGE DE BAISIEUX
What is the revenue of TISSAGE DE BAISIEUX ?
The revenue of TISSAGE DE BAISIEUX in 2024 is 3.6 M€.
Is TISSAGE DE BAISIEUX profitable?
Yes, TISSAGE DE BAISIEUX generated a net profit of 51 k€ in 2024.
Where is the headquarters of TISSAGE DE BAISIEUX ?
The headquarters of TISSAGE DE BAISIEUX is located in BAISIEUX (59780), in the department Nord.
Where to find the tax return of TISSAGE DE BAISIEUX ?
The tax return of TISSAGE DE BAISIEUX 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 TISSAGE DE BAISIEUX operate?
TISSAGE DE BAISIEUX operates in the sector Tissage (NAF code 13.20Z). 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