Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2015-09-11 (10 years)Status: ActiveBusiness sector: Commerce de détail d'autres équipements du foyerLocation: AIMARGUES (30470), Gard
TUFFERY-SEGURA : revenue, balance sheet and financial ratios
TUFFERY-SEGURA is a French company
founded 10 years ago,
specialized in the sector Commerce de détail d'autres équipements du foyer.
Based in AIMARGUES (30470),
this company of category PME
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TUFFERY-SEGURA (SIREN 813537867)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
1 429 301 €
1 070 546 €
1 128 781 €
1 089 088 €
1 138 687 €
1 257 624 €
1 275 532 €
1 062 348 €
Net income
-99 925 €
6 214 €
14 513 €
26 098 €
-4 874 €
18 246 €
76 387 €
84 125 €
EBITDA
-35 910 €
54 128 €
37 249 €
65 418 €
63 158 €
88 680 €
159 350 €
164 839 €
Net margin
-7.0%
0.6%
1.3%
2.4%
-0.4%
1.5%
6.0%
7.9%
Revenue and income statement
In 2024, TUFFERY-SEGURA achieves revenue of 1.4 M€. Revenue is growing positively over 8 years (CAGR: +3.8%). Vs 2023, growth of +34% (1.1 M€ -> 1.4 M€). After deducting consumption (944 k€), gross margin stands at 485 k€, i.e. a rate of 34%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -36 k€, representing -2.5% of revenue. Warning negative scissor effect: despite revenue change (+34%), EBITDA varies by -166%, reducing margin by 7.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -100 k€ (-7.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 429 301 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
484 900 €
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
-35 910 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-86 519 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-99 925 €
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
-2.5%
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 130%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
130.076%
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
42.477%
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
-3.838%
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
-3.493
Solvency indicators evolution TUFFERY-SEGURA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Debt ratio
492.812
259.21
213.826
178.803
240.984
101.938
120.574
130.076
Financial autonomy
12.054
20.264
23.428
26.207
22.277
31.552
33.025
42.477
Repayment capacity
4.254
3.99
6.822
8.61
12.702
9.948
8.347
-3.493
Cash flow / Revenue
11.342%
9.18%
4.948%
3.532%
3.787%
2.167%
3.243%
-3.838%
Sector positioning
Debt ratio
130.082024
2022
2023
2024
Q1: 0.94
Med: 20.7
Q3: 71.06
Watch
In 2024, the debt ratio of TUFFERY-SEGURA (130.08) 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
42.48%2024
2022
2023
2024
Q1: 7.15%
Med: 33.38%
Q3: 56.86%
Good+12 pts over 3 years
In 2024, the financial autonomy of TUFFERY-SEGURA (42.5%) 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
-3.49 years2024
2022
2023
2024
Q1: -0.06 years
Med: 0.07 years
Q3: 2.39 years
Excellent-51 pts over 3 years
In 2024, the repayment capacity of TUFFERY-SEGURA (-3.49) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 4402.01. 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
4402.006
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
-29.602
Liquidity indicators evolution TUFFERY-SEGURA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
205.273
231.474
250.373
244.819
329.471
215.517
302.469
4402.006
Interest coverage
4.078
4.314
10.802
11.395
8.56
5.761
12.068
-29.602
Sector positioning
Liquidity ratio
4402.012024
2022
2023
2024
Q1: 141.14
Med: 215.14
Q3: 351.71
Excellent+28 pts over 3 years
In 2024, the liquidity ratio of TUFFERY-SEGURA (4402.01) 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
-29.6x2024
2022
2023
2024
Q1: 0.0x
Med: 0.06x
Q3: 4.0x
Average-50 pts over 3 years
In 2024, the interest coverage of TUFFERY-SEGURA (-29.6x) 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: 1 days. Favorable situation: supplier credit is longer than customer credit by 1 days. Overall, WCR represents 82 days of revenue, i.e. 327 k€ to permanently finance.
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
326 924 €
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
1 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
0 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
82 j
WCR and payment terms evolution TUFFERY-SEGURA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
297 086 €
376 703 €
413 469 €
427 668 €
423 829 €
590 635 €
598 970 €
326 924 €
Inventory turnover (days)
112
100
102
120
128
160
180
0
Customer payment term (days)
1
2
2
1
1
1
2
0
Supplier payment term (days)
48
55
60
58
69
78
61
1
Positioning of TUFFERY-SEGURA in its sector
Comparison with sector Commerce de détail d'autres équipements du foyer
Valuation estimate
Based on 61 transactions of similar company sales
in 2024,
the value of TUFFERY-SEGURA is estimated at
314 842 €
(range 233 022€ - 413 072€).
The price/revenue ratio is 0.22x
(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 value2024
61 tx
233k€314k€413k€
314 842 €Range: 233 022€ - 413 072€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 429 301 €
×
0.22x
=314 843 €
Range: 233 022€ - 413 072€
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 61 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 (Commerce de détail d'autres équipements du foyer)
Compare TUFFERY-SEGURA with other companies in the same sector:
The headquarters of TUFFERY-SEGURA is located in AIMARGUES (30470), in the department Gard.
Where to find the tax return of TUFFERY-SEGURA ?
The tax return of TUFFERY-SEGURA 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 TUFFERY-SEGURA operate?
TUFFERY-SEGURA operates in the sector Commerce de détail d'autres équipements du foyer (NAF code 47.59B). 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