Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-09-11 (12 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: VOGLANS (73420), Savoie
TM DOCK : revenue, balance sheet and financial ratios
TM DOCK is a French company
founded 12 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in VOGLANS (73420),
this company of category PME
shows in 2018 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2019, TM DOCK records a net loss of 35 k€. This deficit will reduce equity on the balance sheet.
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-34 504 €
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 270%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
269.591%
Financial autonomy (2019)
?
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
10.075%
Asset age ratio (2019)
?
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
Debt ratio
1.112
1.036
71.548
269.591
Financial autonomy
32.103
27.258
18.867
10.075
Repayment capacity
0.024
0.077
33.84
None
Cash flow / Revenue
6.774%
1.787%
0.183%
None%
Sector positioning
Debt ratio
269.592019
2017
2018
2019
Q1: 1.74
Med: 14.46
Q3: 48.51
Average+50 pts over 3 years
In 2019, the debt ratio of TM DOCK (269.59) 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
10.07%2019
2017
2018
2019
Q1: 17.6%
Med: 39.79%
Q3: 57.85%
Average-12 pts over 3 years
In 2019, the financial autonomy of TM DOCK (10.1%) 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
33.84 years2018
2017
2018
Q1: 0.0 years
Med: 0.23 years
Q3: 1.26 years
Watch+45 pts over 2 years
In 2018, the repayment capacity of TM DOCK (33.84) 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 97.85. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
97.854
Liquidity indicators evolution TM DOCK
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
139.792
134.528
143.901
97.854
Interest coverage
2.04
2.55
53.375
None
Sector positioning
Liquidity ratio
97.852019
2017
2018
2019
Q1: 142.97
Med: 199.43
Q3: 291.38
Watch-7 pts over 3 years
In 2019, the liquidity ratio of TM DOCK (97.85) 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
53.38x2018
2017
2018
Q1: 0.0x
Med: 0.44x
Q3: 3.07x
Excellent+8 pts over 2 years
In 2018, the interest coverage of TM DOCK (53.4x) 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.
Operating WCR (2019)
?
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
0 €
Customer credit (2019)
?
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
0 j
Supplier credit (2019)
?
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 (2019)
?
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 and payment terms evolution TM DOCK
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
144 886 €
194 759 €
318 262 €
0 €
Inventory turnover (days)
12
5
41
0
Customer payment term (days)
74
92
84
0
Supplier payment term (days)
75
99
61
0
Positioning of TM DOCK in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Similar companies (Travaux de menuiserie métallique et serrurerie)
Compare TM DOCK with other companies in the same sector:
The headquarters of TM DOCK is located in VOGLANS (73420), in the department Savoie.
Where to find the tax return of TM DOCK ?
The tax return of TM DOCK 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 TM DOCK operate?
TM DOCK operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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