Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-09-20 (21 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: NEUILLY-SUR-SEINE (92200), Hauts-de-Seine
TOP CARTOUCHE : revenue, balance sheet and financial ratios
TOP CARTOUCHE is a French company
founded 21 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in NEUILLY-SUR-SEINE (92200),
this company of category PME
shows in 2018 a revenue of 259 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TOP CARTOUCHE (SIREN 478621048)
Indicator
2021
2019
2018
2017
2016
Revenue
N/C
N/C
258 807 €
261 669 €
313 195 €
Net income
24 239 €
5 857 €
4 202 €
-3 517 €
1 201 €
EBITDA
N/C
N/C
5 819 €
-2 558 €
2 331 €
Net margin
N/C
N/C
1.6%
-1.3%
0.4%
Revenue and income statement
In 2021, TOP CARTOUCHE generates positive net income of 24 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2021: 1 k€ -> 24 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
24 239 €
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 32%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 59%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
31.611%
Financial autonomy (2021)
?
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
58.915%
Solvency indicators evolution TOP CARTOUCHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Debt ratio
0.813
0.073
2.908
0.566
31.611
Financial autonomy
35.056
40.825
45.496
32.244
58.915
Repayment capacity
0.208
-0.006
0.21
None
None
Cash flow / Revenue
0.383%
-1.344%
1.678%
None%
None%
Sector positioning
Debt ratio
31.612021
2018
2019
2021
Q1: 0.0
Med: 8.21
Q3: 82.56
Average+22 pts over 3 years
In 2021, the debt ratio of TOP CARTOUCHE (31.61) 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
58.91%2021
2018
2019
2021
Q1: 2.04%
Med: 27.64%
Q3: 57.6%
Excellent+10 pts over 3 years
In 2021, the financial autonomy of TOP CARTOUCHE (58.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.21 years2018
2018
Q1: 0.0 years
Med: 0.0 years
Q3: 0.63 years
Average
In 2018, the repayment capacity of TOP CARTOUCHE (0.21) 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 440.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
440.139
Liquidity indicators evolution TOP CARTOUCHE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
Liquidity ratio
153.97
168.086
176.061
147.489
440.139
Interest coverage
0.644
0.0
0.0
None
None
Sector positioning
Liquidity ratio
440.142021
2018
2019
2021
Q1: 113.76
Med: 191.99
Q3: 351.02
Excellent+24 pts over 3 years
In 2021, the liquidity ratio of TOP CARTOUCHE (440.14) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2018
2018
Q1: 0.0x
Med: 0.0x
Q3: 0.84x
Average
In 2018, the interest coverage of TOP CARTOUCHE (0.0x) 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.
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 TOP CARTOUCHE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
Operating WCR
60 995 €
54 294 €
54 267 €
0 €
0 €
Inventory turnover (days)
3
10
4
0
0
Customer payment term (days)
58
48
65
0
0
Supplier payment term (days)
74
58
51
0
0
Positioning of TOP CARTOUCHE in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of TOP CARTOUCHE is estimated at
91 079 €
(range 29 715€ - 245 908€).
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 value2021
121 transactions
29k€91k€245k€
91 079 €Range: 29 715€ - 245 908€
NAF 5 all-time
Valuation method used
Net Income Multiple
24 239 €
×
3.8x
=91 079 €
Range: 29 715€ - 245 909€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 121 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 (Vente à distance sur catalogue spécialisé)
Compare TOP CARTOUCHE with other companies in the same sector:
Yes, TOP CARTOUCHE generated a net profit of 24 k€ in 2021.
Where is the headquarters of TOP CARTOUCHE ?
The headquarters of TOP CARTOUCHE is located in NEUILLY-SUR-SEINE (92200), in the department Hauts-de-Seine.
Where to find the tax return of TOP CARTOUCHE ?
The tax return of TOP CARTOUCHE 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 TOP CARTOUCHE operate?
TOP CARTOUCHE operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). 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