TS PROMOTION : revenue, balance sheet and financial ratios
TS PROMOTION is a French company
founded 8 years ago,
specialized in the sector Promotion immobilière de logements.
Based in BIGUGLIA (20620),
this company of category PME
shows in 2022 a revenue of 937 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TS PROMOTION (SIREN 829660422)
Indicator
2023
2022
2021
2020
2019
2018
Revenue
N/C
937 332 €
1 333 197 €
976 121 €
1 142 419 €
936 982 €
Net income
87 114 €
554 847 €
615 284 €
-264 613 €
-270 200 €
-645 351 €
EBITDA
N/C
158 441 €
31 441 €
11 848 €
41 210 €
-311 776 €
Net margin
N/C
59.2%
46.2%
-27.1%
-23.7%
-68.9%
Revenue and income statement
In 2023, TS PROMOTION generates positive net income of 87 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
87 114 €
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 1640%. 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 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
1640.177%
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
2.895%
Solvency indicators evolution TS PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
Debt ratio
-813.7
-596.883
-639.918
-2103.097
2147.911
1640.177
Financial autonomy
-13.662
-14.585
-11.204
-3.414
2.746
2.895
Repayment capacity
-9.691
-32.544
-22.565
6.621
8.735
None
Cash flow / Revenue
-56.811%
-14.538%
-25.978%
66.443%
72.04%
None%
Sector positioning
Debt ratio
1640.182023
2021
2022
2023
Q1: 0.0
Med: 5.81
Q3: 124.18
Average+50 pts over 3 years
In 2023, the debt ratio of TS PROMOTION (1640.18) 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
2.9%2023
2021
2022
2023
Q1: 0.0%
Med: 14.0%
Q3: 54.07%
Average+5 pts over 3 years
In 2023, the financial autonomy of TS PROMOTION (2.9%) 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
8.73 years2022
2021
2022
Q1: -1.96 years
Med: 0.0 years
Q3: 2.58 years
Average
In 2022, the repayment capacity of TS PROMOTION (8.73) 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 196.89. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
196.891
Liquidity indicators evolution TS PROMOTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
Liquidity ratio
3629.966
342.12
232.434
299.519
255.902
196.891
Interest coverage
-111.14
803.23
2512.846
1243.122
139.19
None
Sector positioning
Liquidity ratio
196.892023
2021
2022
2023
Q1: 141.01
Med: 351.89
Q3: 1123.94
Average-15 pts over 3 years
In 2023, the liquidity ratio of TS PROMOTION (196.89) 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
139.19x2022
2021
2022
Q1: -3.69x
Med: 0.0x
Q3: 3.08x
Excellent
In 2022, the interest coverage of TS PROMOTION (139.2x) 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.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution TS PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
Operating WCR
2 011 344 €
4 065 127 €
2 886 243 €
4 708 119 €
6 615 192 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
149
458
825
952
1542
0
Supplier payment term (days)
2
245
26
66
355
0
Positioning of TS PROMOTION in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of TS PROMOTION is estimated at
204 587 €
(range 63 553€ - 562 901€).
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
63k€204k€562k€
204 587 €Range: 63 553€ - 562 901€
NAF 5 all-time
Valuation method used
Net Income Multiple
87 114 €
×
2.3x
=204 588 €
Range: 63 553€ - 562 902€
Only this financial indicator is available for this company.
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 logements)
Compare TS PROMOTION with other companies in the same sector:
Yes, TS PROMOTION generated a net profit of 87 k€ in 2023.
Where is the headquarters of TS PROMOTION ?
The headquarters of TS PROMOTION is located in BIGUGLIA (20620).
Where to find the tax return of TS PROMOTION ?
The tax return of TS PROMOTION 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 TS PROMOTION operate?
TS PROMOTION operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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