Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-04-30 (17 years)Status: ActiveBusiness sector: Production d'électricitéLocation: BEZIERS (34500), Herault
TOITURES CAPISCOL : revenue, balance sheet and financial ratios
TOITURES CAPISCOL is a French company
founded 17 years ago,
specialized in the sector Production d'électricité.
Based in BEZIERS (34500),
this company of category PME
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TOITURES CAPISCOL (SIREN 512197161)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 573 866 €
1 681 187 €
1 519 401 €
1 482 709 €
1 527 093 €
1 438 104 €
1 266 342 €
1 332 652 €
1 307 376 €
Net income
558 144 €
601 386 €
481 949 €
475 152 €
438 957 €
105 691 €
274 756 €
264 716 €
219 696 €
EBITDA
1 272 104 €
1 342 150 €
1 189 405 €
1 194 721 €
1 210 227 €
1 031 129 €
1 009 617 €
1 094 731 €
1 051 104 €
Net margin
35.5%
35.8%
31.7%
32.0%
28.7%
7.3%
21.7%
19.9%
16.8%
Revenue and income statement
In 2024, TOITURES CAPISCOL achieves revenue of 1.6 M€. Revenue is growing positively over 9 years (CAGR: +2.3%). Slight decline of -6% vs 2023. After deducting consumption (0 €), gross margin stands at 1.6 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 1.3 M€, representing 80.8% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 558 k€, i.e. 35.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 573 866 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 573 866 €
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
1 272 104 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
750 567 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
558 144 €
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
80.8%
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 301%. 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 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 68.7% 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 (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
301.485%
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
22.933%
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
68.722%
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
2.776
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1686.351
1513.974
1343.905
1025.546
678.626
360.875
394.848
342.052
301.485
Financial autonomy
5.512
6.095
6.772
7.415
12.188
20.625
19.155
20.905
22.933
Repayment capacity
8.344
7.228
6.503
7.59
4.557
4.164
3.678
3.158
2.776
Cash flow / Revenue
56.563%
58.892%
62.786%
46.081%
66.255%
67.488%
66.166%
66.869%
68.722%
Sector positioning
Debt ratio
301.492024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of TOITURES CAPISCOL (301.49) 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
22.93%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+8 pts over 3 years
In 2024, the financial autonomy of TOITURES CAPISCOL (22.9%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
2.78 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of TOITURES CAPISCOL (2.78) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 300.84. 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 2.3x. Financial charges are adequately covered by operations.
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
300.836
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
2.342
Liquidity indicators evolution TOITURES CAPISCOL
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
238.878
268.828
256.104
93.211
187.754
391.309
352.006
307.157
300.836
Interest coverage
18.392
16.215
16.139
31.811
2.377
2.156
1.971
1.763
2.342
Sector positioning
Liquidity ratio
300.842024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good-6 pts over 3 years
In 2024, the liquidity ratio of TOITURES CAPISCOL (300.84) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
2.34x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of TOITURES CAPISCOL (2.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 50 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 103 days. Excellent situation: suppliers finance 53 days of the operating cycle (retail model). Overall, WCR represents 55 days of revenue, i.e. 240 k€ to permanently finance. Over 2016-2024, WCR increased by +48%, requiring additional financing.
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
240 219 €
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
50 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
55 j
WCR and payment terms evolution TOITURES CAPISCOL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
162 690 €
149 963 €
279 900 €
-566 742 €
129 757 €
216 268 €
289 416 €
223 447 €
240 219 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
29
36
62
66
46
42
55
53
50
Supplier payment term (days)
120
90
148
74
100
107
79
105
103
Positioning of TOITURES CAPISCOL in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of TOITURES CAPISCOL is estimated at
2 187 146 €
(range 314 816€ - 8 618 239€).
With an EBITDA of 1 272 104€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(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 value2024
85 tx
314k€2187k€8618k€
2 187 146 €Range: 314 816€ - 8 618 239€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 272 104 €×2.4x
Estimation3 078 073 €
337 766€ - 11 549 486€
Revenue Multiple30%
1 573 866 €×0.69x
Estimation1 088 864 €
214 366€ - 5 525 588€
Net Income Multiple20%
558 144 €×2.9x
Estimation1 607 253 €
408 119€ - 5 929 101€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare TOITURES CAPISCOL with other companies in the same sector:
Frequently asked questions about TOITURES CAPISCOL
What is the revenue of TOITURES CAPISCOL ?
The revenue of TOITURES CAPISCOL in 2024 is 1.6 M€.
Is TOITURES CAPISCOL profitable?
Yes, TOITURES CAPISCOL generated a net profit of 558 k€ in 2024.
Where is the headquarters of TOITURES CAPISCOL ?
The headquarters of TOITURES CAPISCOL is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of TOITURES CAPISCOL ?
The tax return of TOITURES CAPISCOL 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 TOITURES CAPISCOL operate?
TOITURES CAPISCOL operates in the sector Production d'électricité (NAF code 35.11Z). 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