Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1992-02-01 (34 years)Status: ActiveBusiness sector: TissageLocation: SAINT-ANDRE-DE-CORCY (01390), Ain
TISSAGES NOEL : revenue, balance sheet and financial ratios
TISSAGES NOEL is a French company
founded 34 years ago,
specialized in the sector Tissage.
Based in SAINT-ANDRE-DE-CORCY (01390),
this company of category PME
shows in 2024 a revenue of 127 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TISSAGES NOEL (SIREN 384618179)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
126 682 €
141 842 €
168 910 €
183 204 €
112 340 €
170 237 €
123 949 €
135 891 €
Net income
-34 870 €
-51 731 €
-35 508 €
-33 062 €
-92 856 €
5 426 €
6 735 €
5 908 €
EBITDA
-26 903 €
-5 460 €
16 464 €
19 654 €
-69 686 €
24 922 €
-9 976 €
-123 045 €
Net margin
-27.5%
-36.5%
-21.0%
-18.0%
-82.7%
3.2%
5.4%
4.3%
Revenue and income statement
In 2024, TISSAGES NOEL achieves revenue of 127 k€. Activity remains stable over the period (CAGR: -1.0%). Significant drop of -11% vs 2023. After deducting consumption (3 k€), gross margin stands at 124 k€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -27 k€, representing -21.2% of revenue. Warning negative scissor effect: despite revenue change (-11%), EBITDA varies by -393%, reducing margin by 17.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -35 k€ (-27.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
126 682 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
123 682 €
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
-26 903 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-59 187 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-34 870 €
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
-21.2%
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
The debt ratio (= Financial debt / Equity x 100) stands at -139%. 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 -220%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-139.1%
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
-219.88%
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
-26.308%
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
-3.781
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
64.73
61.862
59.73
119.233
381.434
-2901.733
-236.537
-139.1
Financial autonomy
50.778
57.102
56.217
40.915
18.358
-3.122
-64.193
-219.88
Repayment capacity
-0.765
-9.809
4.087
-1.088
7.306
10.416
-16.377
-3.781
Cash flow / Revenue
-90.473%
-7.735%
13.518%
-63.031%
8.983%
6.567%
-5.673%
-26.308%
Sector positioning
Debt ratio
-139.12024
2022
2023
2024
Q1: 1.03
Med: 19.24
Q3: 53.55
Excellent+23 pts over 3 years
In 2024, the debt ratio of TISSAGES NOEL (-139.10) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-219.88%2024
2022
2023
2024
Q1: 36.4%
Med: 58.18%
Q3: 71.63%
Watch-7 pts over 3 years
In 2024, the financial autonomy of TISSAGES NOEL (-219.9%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-3.78 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.54 years
Q3: 2.55 years
Excellent-58 pts over 3 years
In 2024, the repayment capacity of TISSAGES NOEL (-3.78) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 559.34. 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
559.336
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
-6.211
Liquidity indicators evolution TISSAGES NOEL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
499.573
1153.261
869.464
213.389
167.201
223.917
361.005
559.336
Interest coverage
-0.029
0.0
0.0
-3.712
13.086
15.592
-33.883
-6.211
Sector positioning
Liquidity ratio
559.342024
2022
2023
2024
Q1: 216.53
Med: 362.25
Q3: 520.09
Excellent+51 pts over 3 years
In 2024, the liquidity ratio of TISSAGES NOEL (559.34) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-6.21x2024
2022
2023
2024
Q1: -7.29x
Med: 1.74x
Q3: 10.49x
Average-47 pts over 3 years
In 2024, the interest coverage of TISSAGES NOEL (-6.2x) 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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 0 days. The company must finance 4 days of gap between collections and payments. Inventory turnover is 23 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 64 days of revenue, i.e. 23 k€ to permanently finance. Notable WCR improvement over the period (-84%), 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
22 594 €
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
4 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
0 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
23 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
64 j
WCR and payment terms evolution TISSAGES NOEL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
145 507 €
97 385 €
131 059 €
23 753 €
14 565 €
16 920 €
23 678 €
22 594 €
Inventory turnover (days)
66
51
33
48
24
23
28
23
Customer payment term (days)
255
205
235
27
20
20
0
4
Supplier payment term (days)
63
22
14
23
24
9
10
0
Positioning of TISSAGES NOEL in its sector
Comparison with sector Tissage
Similar companies (Tissage)
Compare TISSAGES NOEL with other companies in the same sector:
The headquarters of TISSAGES NOEL is located in SAINT-ANDRE-DE-CORCY (01390), in the department Ain.
Where to find the tax return of TISSAGES NOEL ?
The tax return of TISSAGES NOEL 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 TISSAGES NOEL operate?
TISSAGES NOEL 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