Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-04-14 (18 years)Status: ActiveBusiness sector: Agences immobilièresLocation: CLICHY (92110), Hauts-de-Seine
TNT IMMOBILIER : revenue, balance sheet and financial ratios
TNT IMMOBILIER is a French company
founded 18 years ago,
specialized in the sector Agences immobilières.
Based in CLICHY (92110),
this company of category PME
shows in 2019 a revenue of 660 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TNT IMMOBILIER (SIREN 492446802)
Indicator
2019
2018
2017
2016
Revenue
660 248 €
527 189 €
557 360 €
481 128 €
Net income
31 451 €
-1 696 €
-5 942 €
7 200 €
EBITDA
80 172 €
40 970 €
43 164 €
51 248 €
Net margin
4.8%
-0.3%
-1.1%
1.5%
Revenue and income statement
Im Jahr 2019 erzielt TNT IMMOBILIER einen Umsatz von 660 k€. Im Zeitraum 2016-2019 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +11.1%. Vs 2018, Wachstum von +25% (527 k€ -> 660 k€). Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 660 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 80 k€, was 12.1% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +4.4 Punkte. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 31 k€, d.h. 4.8% des Umsatzes.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
660 248 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
660 248 €
EBITDA (2019)
?
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
80 172 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
20 947 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
31 451 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
12.1%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 54%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 14%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 1.2 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 2.4% des Umsatzes.
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
54.185%
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
14.405%
Cash flow / Revenue (2019)
?
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
2.425%
Repayment capacity (2019)
?
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
1.187
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
671.665
1176.527
1929.371
54.185
Financial autonomy
5.447
2.587
1.522
14.405
Repayment capacity
2.347
11.27
1.698
1.187
Cash flow / Revenue
4.169%
0.398%
1.787%
2.425%
Sector positioning
Verschuldungsgrad
54.192019
2017
2018
2019
Q1: 0.0
Med: 9.82
Q3: 63.59
Average
Im Jahr 2019 liegt über dem Median der Branche das verschuldungsgrad von TNT IMMOBILIER (54.19). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
14.4%2019
2017
2018
2019
Q1: 6.81%
Med: 32.03%
Q3: 62.23%
Average+8 pts over 3 years
Im Jahr 2019 liegt unter dem Median der Branche das finanzielle autonomie von TNT IMMOBILIER (14.4%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
1.19 ans2019
2017
2018
2019
Q1: 0.0 ans
Med: 0.01 ans
Q3: 1.3 ans
Average
Im Jahr 2019 liegt über dem Median der Branche das rückzahlungsfähigkeit von TNT IMMOBILIER (1.2 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 79.59. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 3.9x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
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
79.592
Interest coverage (2019)
?
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
3.869
Liquidity indicators evolution TNT IMMOBILIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
53.334
50.834
57.233
79.592
Interest coverage
6.4
7.226
9.939
3.869
Sector positioning
Liquiditätsquote
79.592019
2017
2018
2019
Q1: 107.65
Med: 177.53
Q3: 386.94
Beobachten
Im Jahr 2019 liegt in den unteren 25% der Branche das liquiditätsquote von TNT IMMOBILIER (79.59). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
3.87x2019
2017
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 1.32x
Ausgezeichnet
Im Jahr 2019 liegt in den oberen 25% der Branche das zinsdeckung von TNT IMMOBILIER (3.9x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 25 Tage. Lieferantenfrist: 37 Tage. Günstige Situation. WCR ist negativ (-48 Tage): Der Betrieb generiert strukturell Liquidität. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-935%), Freisetzung von Liquidität.
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
-88 770 €
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
25 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
37 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 in days of revenue (2019)
?
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
-48 j
WCR and payment terms evolution TNT IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
-8 574 €
-20 617 €
-11 034 €
-88 770 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
35
37
52
25
Supplier payment term (days)
47
38
60
37
Positioning of TNT IMMOBILIER in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 113 transactions of similar company sales
in 2019,
the value of TNT IMMOBILIER is estimated at
195 238 €
(range 96 586€ - 483 991€).
With an EBITDA of 80 172€, the sector multiple of 3.0x is applied.
The price/revenue ratio is 0.30x
(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.
Estimated enterprise value2019
113 transactions
96k€195k€483k€
195 238 €Range: 96 586€ - 483 991€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
80 172 €×3.0x
Estimation237 884 €
104 705€ - 629 254€
Revenue Multiple30%
660 248 €×0.30x
Estimation199 181 €
121 673€ - 415 241€
Net Income Multiple20%
31 451 €×2.6x
Estimation82 710 €
38 662€ - 223 963€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 113 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 (Agences immobilières)
Compare TNT IMMOBILIER with other companies in the same sector:
Yes, TNT IMMOBILIER generated a net profit of 31 k€ in 2019.
Where is the headquarters of TNT IMMOBILIER ?
The headquarters of TNT IMMOBILIER is located in CLICHY (92110), in the department Hauts-de-Seine.
Where to find the tax return of TNT IMMOBILIER ?
The tax return of TNT IMMOBILIER 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 TNT IMMOBILIER operate?
TNT IMMOBILIER operates in the sector Agences immobilières (NAF code 68.31Z). 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