Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-11-29 (13 years)Status: ActiveBusiness sector: Réparation de chaussures et d'articles en cuirLocation: LORMONT (33310), Gironde
TOP SERVICE BIGANOS : revenue, balance sheet and financial ratios
TOP SERVICE BIGANOS is a French company
founded 13 years ago,
specialized in the sector Réparation de chaussures et d'articles en cuir.
Based in LORMONT (33310),
this company of category PME
shows in 2024 a revenue of 230 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TOP SERVICE BIGANOS (SIREN 789673944)
Indicator
2024
2021
2020
2019
2018
2017
2016
Revenue
229 686 €
245 497 €
200 866 €
237 313 €
226 564 €
216 671 €
203 133 €
Net income
19 002 €
42 427 €
36 004 €
42 747 €
46 703 €
32 893 €
25 073 €
EBITDA
25 171 €
53 254 €
42 951 €
55 226 €
58 339 €
43 381 €
37 070 €
Net margin
8.3%
17.3%
17.9%
18.0%
20.6%
15.2%
12.3%
Revenue and income statement
In 2024, TOP SERVICE BIGANOS achieves revenue of 230 k€. Revenue is growing positively over 7 years (CAGR: +1.5%). Slight decline of -6% vs 2021. After deducting consumption (40 k€), gross margin stands at 189 k€, i.e. a rate of 82%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 25 k€, representing 11.0% of revenue. Warning negative scissor effect: despite revenue change (-6%), EBITDA varies by -53%, reducing margin by 10.7 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 19 k€, i.e. 8.3% 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
229 686 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
189 292 €
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
25 171 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
22 319 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
19 002 €
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
10.9%
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 2%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 9.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
1.506%
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
37.681%
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
9.797%
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
0.073
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
2024
Debt ratio
133.438
79.856
35.641
23.899
79.781
38.7
1.506
Financial autonomy
30.834
38.683
53.622
60.223
40.664
53.428
37.681
Repayment capacity
2.734
1.621
0.741
0.603
2.291
1.071
0.073
Cash flow / Revenue
14.13%
16.609%
21.043%
18.476%
17.994%
17.777%
9.797%
Sector positioning
Debt ratio
1.512024
2020
2021
2024
Q1: 0.0
Med: 10.99
Q3: 70.39
Good-32 pts over 3 years
In 2024, the debt ratio of TOP SERVICE BIGANOS (1.51) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
37.68%2024
2020
2021
2024
Q1: 2.26%
Med: 19.77%
Q3: 51.28%
Good+9 pts over 3 years
In 2024, the financial autonomy of TOP SERVICE BIGANOS (37.7%) 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
0.07 years2024
2020
2021
2024
Q1: 0.0 years
Med: 0.08 years
Q3: 2.04 years
Good-23 pts over 3 years
In 2024, the repayment capacity of TOP SERVICE BIGANOS (0.07) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 73.38. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
73.378
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
0.0
Liquidity indicators evolution TOP SERVICE BIGANOS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2024
Liquidity ratio
68.136
70.699
73.996
81.99
164.782
134.945
73.378
Interest coverage
9.865
6.429
3.281
1.909
0.154
0.066
0.0
Sector positioning
Liquidity ratio
73.382024
2020
2021
2024
Q1: 48.1
Med: 142.23
Q3: 263.62
Average-22 pts over 3 years
In 2024, the liquidity ratio of TOP SERVICE BIGANOS (73.38) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2024
2020
2021
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.5x
Average-26 pts over 3 years
In 2024, the interest coverage of TOP SERVICE BIGANOS (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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. Excellent situation: suppliers finance 63 days of the operating cycle (retail model). Inventory turnover is 42 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-168 days): operations structurally generate cash. Notable WCR improvement over the period (-607%), freeing up cash.
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
-107 277 €
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
0 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
63 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
42 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
-168 j
WCR and payment terms evolution TOP SERVICE BIGANOS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2024
Operating WCR
-15 184 €
-24 076 €
-12 438 €
-17 189 €
-31 235 €
-20 141 €
-107 277 €
Inventory turnover (days)
24
26
31
29
41
34
42
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
49
30
39
35
44
43
63
Positioning of TOP SERVICE BIGANOS in its sector
Comparison with sector Réparation de chaussures et d'articles en cuir
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 93 126€ to 218 563€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
93k€171k€218k€
171 255 €Range: 93 126€ - 218 563€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 (Réparation de chaussures et d'articles en cuir)
Compare TOP SERVICE BIGANOS with other companies in the same sector:
Frequently asked questions about TOP SERVICE BIGANOS
What is the revenue of TOP SERVICE BIGANOS ?
The revenue of TOP SERVICE BIGANOS in 2024 is 230 k€.
Is TOP SERVICE BIGANOS profitable?
Yes, TOP SERVICE BIGANOS generated a net profit of 19 k€ in 2024.
Where is the headquarters of TOP SERVICE BIGANOS ?
The headquarters of TOP SERVICE BIGANOS is located in LORMONT (33310), in the department Gironde.
Where to find the tax return of TOP SERVICE BIGANOS ?
The tax return of TOP SERVICE BIGANOS 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 SERVICE BIGANOS operate?
TOP SERVICE BIGANOS operates in the sector Réparation de chaussures et d'articles en cuir (NAF code 95.23Z). 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