Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-06-01 (19 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: PARIS (75017), Paris
TLC MARKETING FRANCE : revenue, balance sheet and financial ratios
TLC MARKETING FRANCE is a French company
founded 19 years ago,
specialized in the sector Activités des agences de publicité.
Based in PARIS (75017),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TLC MARKETING FRANCE (SIREN 491414306)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 915 630 €
2 572 052 €
2 259 169 €
2 337 755 €
5 110 439 €
5 735 366 €
5 230 065 €
5 696 831 €
7 425 443 €
Net income
-2 004 703 €
-657 524 €
-1 122 185 €
-1 368 440 €
15 976 €
308 140 €
-215 250 €
202 930 €
-251 582 €
EBITDA
-1 916 838 €
-527 294 €
-1 054 017 €
-1 321 417 €
149 086 €
410 498 €
-280 356 €
706 853 €
222 258 €
Net margin
-104.6%
-25.6%
-49.7%
-58.5%
0.3%
5.4%
-4.1%
3.6%
-3.4%
Revenue and income statement
In 2024, TLC MARKETING FRANCE achieves revenue of 1.9 M€. Revenue is declining over the period 2016-2024 (CAGR: -15.6%). Significant drop of -26% vs 2023. After deducting consumption (0 €), gross margin stands at 1.9 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 -1.9 M€, representing -100.1% of revenue. Warning negative scissor effect: despite revenue change (-26%), EBITDA varies by -264%, reducing margin by 79.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.0 M€ (-104.6% 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
1 915 630 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 915 630 €
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
-1 916 838 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 866 258 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 004 703 €
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
-100.1%
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 -71%. 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
-28.062%
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
-70.602%
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
-106.955%
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
-0.159
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution TLC MARKETING FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
79.152
39.775
7554.492
3077.48
2982.127
-130.521
-98.431
-93.331
-28.062
Financial autonomy
2.464
6.464
0.798
2.377
2.572
-46.3
-131.363
-140.138
-70.602
Repayment capacity
0.431
0.0
-8.604
35.901
255.958
-0.925
-1.758
-4.257
-0.159
Cash flow / Revenue
2.323%
12.296%
-13.695%
5.825%
0.925%
-58.095%
-50.141%
-23.271%
-106.955%
Sector positioning
Debt ratio
-28.062024
2022
2023
2024
Q1: 0.0
Med: 7.82
Q3: 44.59
Excellent
In 2024, the debt ratio of TLC MARKETING FRANCE (-28.06) 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
-70.6%2024
2022
2023
2024
Q1: 9.69%
Med: 34.27%
Q3: 59.15%
Watch
In 2024, the financial autonomy of TLC MARKETING FRANCE (-70.6%) 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
-0.16 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.14 years
Excellent
In 2024, the repayment capacity of TLC MARKETING FRANCE (-0.16) 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 79.97. 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
79.965
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
-3.922
Liquidity indicators evolution TLC MARKETING FRANCE
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
164.147
176.871
471.064
899.579
606.511
114.244
95.215
97.003
79.965
Interest coverage
224.204
0.188
-0.623
0.0
13.509
-2.979
-2.435
-8.953
-3.922
Sector positioning
Liquidity ratio
79.972024
2022
2023
2024
Q1: 128.85
Med: 206.6
Q3: 363.72
Watch
In 2024, the liquidity ratio of TLC MARKETING FRANCE (79.97) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-3.92x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.56x
Average
In 2024, the interest coverage of TLC MARKETING FRANCE (-3.9x) 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: 24 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 103 days. Excellent situation: suppliers finance 79 days of the operating cycle (retail model). WCR is negative (-111 days): operations structurally generate cash. Notable WCR improvement over the period (-151%), 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
-593 041 €
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
24 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
103 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
-111 j
WCR and payment terms evolution TLC MARKETING FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 159 631 €
1 681 989 €
7 302 792 €
13 395 119 €
13 505 817 €
1 020 079 €
454 929 €
238 661 €
-593 041 €
Inventory turnover (days)
6
8
4
4
3
0
0
0
0
Customer payment term (days)
42
36
46
82
27
24
82
108
24
Supplier payment term (days)
81
156
147
140
136
188
133
100
103
Positioning of TLC MARKETING FRANCE in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of TLC MARKETING FRANCE is estimated at
429 985 €
(range 178 209€ - 731 919€).
The price/revenue ratio is 0.22x
(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 value2024
68 tx
178k€429k€731k€
429 985 €Range: 178 209€ - 731 919€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 915 630 €
×
0.22x
=429 986 €
Range: 178 209€ - 731 920€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 68 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 agences de publicité)
Compare TLC MARKETING FRANCE with other companies in the same sector:
Frequently asked questions about TLC MARKETING FRANCE
What is the revenue of TLC MARKETING FRANCE ?
The revenue of TLC MARKETING FRANCE in 2024 is 1.9 M€.
Is TLC MARKETING FRANCE profitable?
TLC MARKETING FRANCE recorded a net loss in 2024.
Where is the headquarters of TLC MARKETING FRANCE ?
The headquarters of TLC MARKETING FRANCE is located in PARIS (75017), in the department Paris.
Where to find the tax return of TLC MARKETING FRANCE ?
The tax return of TLC MARKETING FRANCE 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 TLC MARKETING FRANCE operate?
TLC MARKETING FRANCE operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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