Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-05-23 (9 years)Status: ActiveBusiness sector: Contrôle technique automobileLocation: CHILLY-MAZARIN (91380), Essonne
TK CONTROLE TECHNIQUE : revenue, balance sheet and financial ratios
TK CONTROLE TECHNIQUE is a French company
founded 9 years ago,
specialized in the sector Contrôle technique automobile.
Based in CHILLY-MAZARIN (91380),
this company of category PME
shows in 2017 a revenue of 267 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TK CONTROLE TECHNIQUE (SIREN 820883973)
Indicator
2017
2016
Revenue
267 135 €
35 763 €
Net income
49 433 €
-4 710 €
EBITDA
76 376 €
-15 327 €
Net margin
18.5%
-13.2%
Revenue and income statement
In 2017, TK CONTROLE TECHNIQUE achieves revenue of 267 k€. Vs 2016, growth of +647% (36 k€ -> 267 k€). After deducting consumption (0 €), gross margin stands at 267 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 76 k€, representing 28.6% of revenue. Positive scissor effect: EBITDA margin improves by +71.4 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 49 k€, i.e. 18.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2017)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
267 135 €
Gross margin (2017)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
267 135 €
EBITDA (2017)
?
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
76 376 €
EBIT (2017)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
71 434 €
Net income (2017)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
49 433 €
EBITDA margin (2017)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
28.6%
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 30%. 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 40%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2017)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
29.7%
Financial autonomy (2017)
?
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
39.663%
Cash flow / Revenue (2017)
?
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
20.376%
Repayment capacity (2017)
?
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
0.293
Asset age ratio (2017)
?
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
Debt ratio
1075.86
29.7
Financial autonomy
6.862
39.663
Repayment capacity
-3.819
0.293
Cash flow / Revenue
-41.674%
20.376%
Sector positioning
Debt ratio
29.72017
2016
2017
Q1: 1.73
Med: 21.99
Q3: 86.93
Average-22 pts over 2 years
In 2017, the debt ratio of TK CONTROLE TECHNIQUE (29.70) 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
39.66%2017
2016
2017
Q1: 13.56%
Med: 40.57%
Q3: 64.72%
Average+24 pts over 2 years
In 2017, the financial autonomy of TK CONTROLE TECHNIQUE (39.7%) 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
0.29 years2017
2016
2017
Q1: 0.0 years
Med: 0.5 years
Q3: 2.03 years
Good+14 pts over 2 years
In 2017, the repayment capacity of TK CONTROLE TECHNIQUE (0.29) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 149.10. 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 1.0x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2017)
?
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
149.1
Interest coverage (2017)
?
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
Liquidity ratio
236.184
149.1
Interest coverage
0.0
0.973
Sector positioning
Liquidity ratio
149.12017
2016
2017
Q1: 84.52
Med: 161.01
Q3: 282.6
Average-21 pts over 2 years
In 2017, the liquidity ratio of TK CONTROLE TECHNIQUE (149.10) 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
0.97x2017
2016
2017
Q1: 0.0x
Med: 1.04x
Q3: 4.71x
Average+23 pts over 2 years
In 2017, the interest coverage of TK CONTROLE TECHNIQUE (1.0x) 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: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 126 days. Excellent situation: suppliers finance 101 days of the operating cycle (retail model). Overall, WCR represents 24 days of revenue, i.e. 18 k€ to permanently finance.
Operating WCR (2017)
?
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
17 786 €
Customer credit (2017)
?
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
25 j
Supplier credit (2017)
?
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
126 j
Inventory turnover (2017)
?
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 (2017)
?
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
24 j
WCR and payment terms evolution TK CONTROLE TECHNIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
Operating WCR
-10 290 €
17 786 €
Inventory turnover (days)
2
0
Customer payment term (days)
0
25
Supplier payment term (days)
2
126
Positioning of TK CONTROLE TECHNIQUE in its sector
Comparison with sector Contrôle technique automobile
Valuation estimate
Based on 67 transactions of similar company sales
in 2017,
the value of TK CONTROLE TECHNIQUE is estimated at
207 648 €
(range 75 953€ - 341 623€).
With an EBITDA of 76 376€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.54x
(in line with sector norms).
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 value2017
67 tx
75k€207k€341k€
207 648 €Range: 75 953€ - 341 623€
NAF 5 année 2017
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
76 376 €×3.6x
Estimation275 396 €
81 627€ - 419 363€
Revenue Multiple30%
267 135 €×0.54x
Estimation143 858 €
81 408€ - 246 885€
Net Income Multiple20%
49 433 €×2.7x
Estimation133 966 €
53 587€ - 289 384€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 67 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 (Contrôle technique automobile)
Compare TK CONTROLE TECHNIQUE with other companies in the same sector:
Frequently asked questions about TK CONTROLE TECHNIQUE
What is the revenue of TK CONTROLE TECHNIQUE ?
The revenue of TK CONTROLE TECHNIQUE in 2017 is 267 k€.
Is TK CONTROLE TECHNIQUE profitable?
Yes, TK CONTROLE TECHNIQUE generated a net profit of 49 k€ in 2017.
Where is the headquarters of TK CONTROLE TECHNIQUE ?
The headquarters of TK CONTROLE TECHNIQUE is located in CHILLY-MAZARIN (91380), in the department Essonne.
Where to find the tax return of TK CONTROLE TECHNIQUE ?
The tax return of TK CONTROLE TECHNIQUE 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 TK CONTROLE TECHNIQUE operate?
TK CONTROLE TECHNIQUE operates in the sector Contrôle technique automobile (NAF code 71.20A). 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