TOUTELEC MOTORISATION : revenue, balance sheet and financial ratios
TOUTELEC MOTORISATION is a French company
founded 9 years ago,
specialized in the sector Réparation d'équipements électriques.
Based in FIRMINY (42700),
this company of category PME
shows in 2023 a revenue of 4.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TOUTELEC MOTORISATION (SIREN 828616060)
Indicator
2023
2022
2021
Revenue
4 518 515 €
3 631 277 €
3 611 075 €
Net income
83 635 €
162 069 €
5 521 €
EBITDA
190 732 €
325 763 €
68 983 €
Net margin
1.9%
4.5%
0.2%
Revenue and income statement
En 2023, TOUTELEC MOTORISATION alcanza unos ingresos de 4.5 M€. En el período 2021-2023, la empresa muestra un fuerte crecimiento con una TCAC de +11.9%. Vs 2022, crecimiento de +24% (3.6 M€ -> 4.5 M€). Tras deducir el consumo (2.4 M€), el margen bruto se sitúa en 2.1 M€, es decir, una tasa del 47%. El EBITDA alcanza 191 k€, representando el 4.2% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (+24%), el EBITDA varía en -41%, reduciendo el margen en 4.7 puntos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 84 k€, es decir, el 1.9% de los ingresos.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 518 515 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 131 773 €
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
190 732 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
123 281 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
83 635 €
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
4.2%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 16%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 39%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 0.8 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 3.5% de los ingresos.
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
15.658%
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
38.677%
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
3.499%
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
0.793
Asset age ratio (2023)
?
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
2021
2022
2023
Debt ratio
17.34
29.231
15.658
Financial autonomy
34.895
37.152
38.677
Repayment capacity
1.595
0.901
0.793
Cash flow / Revenue
1.671%
6.396%
3.499%
Sector positioning
Ratio de endeudamiento
15.662023
2021
2022
2023
Q1: 1.25
Med: 15.46
Q3: 44.3
Average+6 pts over 3 years
En 2023, el ratio de endeudamiento de TOUTELEC MOTORISATION (15.66) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
38.68%2023
2021
2022
2023
Q1: 28.4%
Med: 45.99%
Q3: 61.36%
Average
En 2023, el autonomía financiera de TOUTELEC MOTORISATION (38.7%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
0.79 ans2023
2021
2022
2023
Q1: 0.0 ans
Med: 0.29 ans
Q3: 1.68 ans
Average-10 pts over 3 years
En 2023, el capacidad de reembolso de TOUTELEC MOTORISATION (0.8 an) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 155.61. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 7.6x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
155.612
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
Liquidity ratio
131.018
159.085
155.612
Interest coverage
10.075
2.521
7.61
Sector positioning
Ratio de liquidez
155.612023
2021
2022
2023
Q1: 169.28
Med: 218.9
Q3: 317.02
Vigilar
En 2023, el ratio de liquidez de TOUTELEC MOTORISATION (155.61) se sitúa en el 25% más bajo del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio inferior a 1 puede señalar tensiones potenciales de flujo de caja.
Cobertura de intereses
7.61x2023
2021
2022
2023
Q1: 0.0x
Med: 0.35x
Q3: 3.13x
Excelente
En 2023, el cobertura de intereses de TOUTELEC MOTORISATION (7.6x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 58 días. Plazo proveedores: 84 días. Situación favorable. La rotación de existencias es de 23 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 95 días de ingresos. En 2021-2023, el FM aumentó en +27%.
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
1 192 526 €
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
58 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
84 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
23 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
95 j
WCR and payment terms evolution TOUTELEC MOTORISATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
Operating WCR
935 666 €
989 922 €
1 192 526 €
Inventory turnover (days)
25
28
23
Customer payment term (days)
73
79
58
Supplier payment term (days)
78
87
84
Positioning of TOUTELEC MOTORISATION in its sector
Comparison with sector Réparation d'équipements électriques
Valuation estimate
Based on 197 transactions of similar company sales
(all years),
the value of TOUTELEC MOTORISATION is estimated at
650 655 €
(range 281 681€ - 1 354 757€).
With an EBITDA of 190 732€, the sector multiple of 2.4x 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.
Estimated enterprise value2023
197 transactions
281k€650k€1354k€
650 655 €Range: 281 681€ - 1 354 757€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
190 732 €×2.4x
Estimation461 194 €
146 880€ - 1 153 910€
Revenue Multiple30%
4 518 515 €×0.28x
Estimation1 287 590 €
646 713€ - 2 297 530€
Net Income Multiple20%
83 635 €×2.0x
Estimation168 910 €
71 141€ - 442 715€
How is this estimate calculated?
This estimate is based on the analysis of 197 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 d'équipements électriques)
Compare TOUTELEC MOTORISATION with other companies in the same sector:
Frequently asked questions about TOUTELEC MOTORISATION
What is the revenue of TOUTELEC MOTORISATION ?
The revenue of TOUTELEC MOTORISATION in 2023 is 4.5 M€.
Is TOUTELEC MOTORISATION profitable?
Yes, TOUTELEC MOTORISATION generated a net profit of 84 k€ in 2023.
Where is the headquarters of TOUTELEC MOTORISATION ?
The headquarters of TOUTELEC MOTORISATION is located in FIRMINY (42700), in the department Loire.
Where to find the tax return of TOUTELEC MOTORISATION ?
The tax return of TOUTELEC MOTORISATION 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 TOUTELEC MOTORISATION operate?
TOUTELEC MOTORISATION operates in the sector Réparation d'équipements électriques (NAF code 33.14Z). 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