TON DIRECT COMMUNICATION : revenue, balance sheet and financial ratios
TON DIRECT COMMUNICATION is a French company
founded 21 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in RENNES (35000),
this company of category PME
shows in 2023 a revenue of 3.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TON DIRECT COMMUNICATION (SIREN 480465905)
Indicator
2023
2022
2020
2019
2017
2016
Revenue
3 101 648 €
2 872 859 €
1 805 743 €
2 770 734 €
2 822 395 €
2 844 964 €
Net income
2 565 €
34 741 €
-3 439 €
92 503 €
18 698 €
-44 426 €
EBITDA
67 610 €
44 951 €
21 043 €
143 961 €
47 310 €
-17 945 €
Net margin
0.1%
1.2%
-0.2%
3.3%
0.7%
-1.6%
Revenue and income statement
In 2023, TON DIRECT COMMUNICATION achieves revenue of 3.1 M€. Revenue is growing positively over 6 years (CAGR: +1.2%). Vs 2022: +8%. After deducting consumption (-2 k€), gross margin stands at 3.1 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 68 k€, representing 2.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3 k€, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 101 648 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 103 689 €
EBITDA (2023)
?
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
67 610 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
12 265 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 565 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.2%
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 235%. 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 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.0 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 1.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
234.774%
Financial autonomy (2023)
?
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
6.651%
Cash flow / Revenue (2023)
?
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
1.872%
Repayment capacity (2023)
?
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
4.982
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution TON DIRECT COMMUNICATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2022
2023
Debt ratio
98.396
52.467
259.518
500.166
509.887
234.774
Financial autonomy
11.509
10.663
8.109
7.458
4.839
6.651
Repayment capacity
-5.319
1.489
1.892
20.458
17.695
4.982
Cash flow / Revenue
-0.638%
1.665%
4.874%
1.2%
1.217%
1.872%
Sector positioning
Debt ratio
234.772023
2020
2022
2023
Q1: 0.0
Med: 4.82
Q3: 135.74
Watch
In 2023, the debt ratio of TON DIRECT COMMUNICATION (234.77) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
6.65%2023
2020
2022
2023
Q1: 1.45%
Med: 19.82%
Q3: 54.63%
Average
In 2023, the financial autonomy of TON DIRECT COMMUNICATION (6.7%) 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
4.98 years2023
2020
2022
2023
Q1: -0.37 years
Med: 0.0 years
Q3: 1.53 years
Watch
In 2023, the repayment capacity of TON DIRECT COMMUNICATION (4.98) 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 123.65. 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 10.1x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
123.654
Interest coverage (2023)
?
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
10.118
Liquidity indicators evolution TON DIRECT COMMUNICATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2022
2023
Liquidity ratio
100.055
91.775
123.648
163.284
136.595
123.654
Interest coverage
-16.746
5.295
4.499
11.248
13.234
10.118
Sector positioning
Liquidity ratio
123.652023
2020
2022
2023
Q1: 129.23
Med: 266.71
Q3: 839.91
Watch-8 pts over 3 years
In 2023, the liquidity ratio of TON DIRECT COMMUNICATION (123.65) 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
10.12x2023
2020
2022
2023
Q1: -2.56x
Med: 0.0x
Q3: 7.4x
Excellent
In 2023, the interest coverage of TON DIRECT COMMUNICATION (10.1x) 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. Average customer payment term: 85 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 94 days. Favorable situation: supplier credit is longer than customer credit by 9 days. Inventory turnover is 11 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 143 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2016-2023, WCR increased by +151%, requiring additional financing.
Operating WCR (2023)
?
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
1 231 882 €
Customer credit (2023)
?
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
85 j
Supplier credit (2023)
?
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
94 j
Inventory turnover (2023)
?
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
11 j
WCR in days of revenue (2023)
?
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
143 j
WCR and payment terms evolution TON DIRECT COMMUNICATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2022
2023
Operating WCR
490 273 €
708 195 €
780 876 €
723 092 €
1 653 560 €
1 231 882 €
Inventory turnover (days)
0
0
0
0
12
11
Customer payment term (days)
56
83
82
115
167
85
Supplier payment term (days)
57
98
75
74
110
94
Positioning of TON DIRECT COMMUNICATION in its sector
Comparison with sector Promotion immobilière de bureaux
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of TON DIRECT COMMUNICATION is estimated at
295 439 €
(range 107 987€ - 746 709€).
With an EBITDA of 67 610€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.28x
(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 value2023
80 tx
107k€295k€746k€
295 439 €Range: 107 987€ - 746 709€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
67 610 €×1.0x
Estimation67 838 €
28 013€ - 206 324€
Revenue Multiple30%
3 101 648 €×0.28x
Estimation867 721 €
312 023€ - 2 134 109€
Net Income Multiple20%
2 565 €×2.3x
Estimation6 024 €
1 871€ - 16 574€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de bureaux)
Compare TON DIRECT COMMUNICATION with other companies in the same sector:
Frequently asked questions about TON DIRECT COMMUNICATION
What is the revenue of TON DIRECT COMMUNICATION ?
The revenue of TON DIRECT COMMUNICATION in 2023 is 3.1 M€.
Is TON DIRECT COMMUNICATION profitable?
Yes, TON DIRECT COMMUNICATION generated a net profit of 3 k€ in 2023.
Where is the headquarters of TON DIRECT COMMUNICATION ?
The headquarters of TON DIRECT COMMUNICATION is located in RENNES (35000), in the department Ille-et-Vilaine.
Where to find the tax return of TON DIRECT COMMUNICATION ?
The tax return of TON DIRECT COMMUNICATION 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 TON DIRECT COMMUNICATION operate?
TON DIRECT COMMUNICATION operates in the sector Promotion immobilière de bureaux (NAF code 41.10B). 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