Empleados: NN (None)Categoría jurídica: Société à responsabilité limitée (sans autre indication)Tamaño: PMEFecha de creación: 2012-03-03 (14 años)Estado: ActivaSector de actividad: Activités des sociétés holdingUbicación: MONTUSSAN (33450), Gironde
RIGHT THINKS DEVELOPMENT : revenue, balance sheet and financial ratios
RIGHT THINKS DEVELOPMENT is a French company
founded 14 years ago,
specialized in the sector Activités des sociétés holding.
Based in MONTUSSAN (33450),
this company of category PME
shows in 2020 a revenue of 19 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - RIGHT THINKS DEVELOPMENT (SIREN 750348377)
Indicador
2020
2019
2018
2017
2016
Ingresos
19 058 €
57 174 €
56 608 €
75 255 €
67 812 €
Resultado neto
82 333 €
71 489 €
-31 358 €
7 695 €
11 670 €
EBITDA
-18 395 €
19 481 €
5 675 €
9 150 €
4 234 €
Margen neto
432.0%
125.0%
-55.4%
10.2%
17.2%
Ingresos y cuenta de resultados
In 2020, RIGHT THINKS DEVELOPMENT achieves revenue of 19 k€. Revenue is declining over the period 2016-2020 (CAGR: -27.2%). Significant drop of -67% vs 2019. After deducting consumption (0 €), gross margin stands at 19 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -18 k€, representing -96.5% of revenue. Warning negative scissor effect: despite revenue change (-67%), EBITDA varies by -194%, reducing margin by 130.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 82 k€, i.e. 432.0% of revenue. This profit can be retained or distributed to shareholders.
Ingresos (2020)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
19 058 €
Margen bruto (2020)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
19 058 €
EBITDA (2020)
?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable
-18 395 €
EBIT (2020)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
-19 239 €
Resultado neto (2020)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 14%. 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 82%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Ratio de endeudamiento (2020)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
14.126%
Autonomía financiera (2020)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Evolución de indicadores de solvencia RIGHT THINKS DEVELOPMENT
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
Ratio de endeudamiento
10.903
5.623
36.093
20.657
14.126
Autonomía financiera
87.17
91.555
72.313
82.038
82.227
Capacidad de reembolso
2.995
2.294
23.337
3.874
-2.346
Flujo de caja / Ingresos
17.209%
10.641%
7.997%
31.654%
-124.871%
Positionnement sectoriel
Debt ratio
14.132020
2018
2019
2020
Q1: 0.16
Méd: 16.58
Q3: 89.95
Good-10 pts durante 3 años
In 2020, the debt ratio of RIGHT THINKS DEVELOPMENT (14.13) 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
82.23%2020
2018
2019
2020
Q1: 21.18%
Méd: 59.62%
Q3: 88.69%
Good+8 pts durante 3 años
In 2020, the financial autonomy of RIGHT THINKS DEVELOPMENT (82.2%) 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
-2.35 years2020
2018
2019
2020
Q1: -0.04 years
Méd: 0.09 years
Q3: 4.02 years
Excellent-50 pts durante 3 años
In 2020, the repayment capacity of RIGHT THINKS DEVELOPMENT (-2.35) 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.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 640.59. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Ratio de liquidez (2020)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
640.592
Cobertura de intereses (2020)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Evolución de indicadores de liquidez RIGHT THINKS DEVELOPMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2016
2017
2018
2019
2020
Ratio de liquidez
161.382
57.098
156.722
938.348
640.592
Cobertura de intereses
0.0
0.0
640.652
8.244
-205.806
Positionnement sectoriel
Liquidity ratio
640.592020
2018
2019
2020
Q1: 106.93
Méd: 440.58
Q3: 2307.95
Good+24 pts durante 3 años
In 2020, the liquidity ratio of RIGHT THINKS DEVELOPMENT (640.59) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-205.81x2020
2018
2019
2020
Q1: -58.17x
Méd: 0.0x
Q3: 0.0x
Average-50 pts durante 3 años
In 2020, the interest coverage of RIGHT THINKS DEVELOPMENT (-205.8x) 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.
Necesidad de fondo de rotación (NFR) y plazos de pago
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 176 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 84 days. The gap of 92 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1432 days of revenue, i.e. 76 k€ to permanently finance. Over 2016-2020, WCR increased by +2655%, requiring additional financing.
NFR de explotación (2020)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
75 802 €
Crédito clientes (2020)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
176 j
Crédito proveedores (2020)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
84 j
Rotación de inventario (2020)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
0 j
NFR en días de ingresos (2020)
?
NFR en días de ingresos
Definición
Expresa el fondo de maniobra operativo en días de facturación.
Fórmula
(BFR exploitation / CA) x 360
Interpretación
Cuantos menos días, mejor gestión del capital circulante
1432 j
Evolución del NFR y plazos RIGHT THINKS DEVELOPMENT
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
BFR d'exploitation
2 751 €
-7 909 €
6 038 €
94 250 €
75 802 €
Rotación de inventario (días)
0
0
0
0
0
Crédit clients (jours)
66
11
40
65
176
Crédit fournisseurs (jours)
0
0
0
0
84
Positionnement de RIGHT THINKS DEVELOPMENT dans son secteur
Comparación con el sector Activités des sociétés holding
Estimación de valoración
Based on 71 transactions of similar company sales
in 2020,
the value of RIGHT THINKS DEVELOPMENT is estimated at
266 990 €
(range 62 403€ - 526 584€).
The price/revenue ratio is 0.60x
(in line with sector norms).
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 value2020
71 tx
62k€266k€526k€
266 990 €Range: 62 403€ - 526 584€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
19 058 €×0.60x
Estimation11 525 €
5 956€ - 17 940€
Net Income Multiple20%
82 333 €×7.9x
Estimation650 188 €
147 076€ - 1 289 552€
Evolución de la valoración
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 (Activités des sociétés holding)
Compare RIGHT THINKS DEVELOPMENT with other companies in the same sector:
Frequently asked questions about RIGHT THINKS DEVELOPMENT
What is the revenue of RIGHT THINKS DEVELOPMENT ?
The revenue of RIGHT THINKS DEVELOPMENT in 2020 is 19 k€.
Is RIGHT THINKS DEVELOPMENT profitable?
Yes, RIGHT THINKS DEVELOPMENT generated a net profit of 82 k€ in 2020.
Where is the headquarters of RIGHT THINKS DEVELOPMENT ?
The headquarters of RIGHT THINKS DEVELOPMENT is located in MONTUSSAN (33450), in the department Gironde.
Where to find the tax return of RIGHT THINKS DEVELOPMENT ?
The tax return of RIGHT THINKS DEVELOPMENT 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 RIGHT THINKS DEVELOPMENT operate?
RIGHT THINKS DEVELOPMENT operates in the sector Activités des sociétés holding (NAF code 64.20Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Gire su teléfono en modo horizontal para ver el gráfico