Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2002-03-04 (24 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: ROUEN (76000), Seine-Maritime
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
COMPAGNIE MARITIME THOMAS : revenue, balance sheet and financial ratios
COMPAGNIE MARITIME THOMAS is a French company
founded 24 years ago,
specialized in the sector Activités des sièges sociaux.
Based in ROUEN (76000),
this company of category ETI
shows in 2016 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COMPAGNIE MARITIME THOMAS (SIREN 441273117)
Indicator
2023
2022
2016
Revenue
N/C
N/C
3 439 690 €
Net income
8 171 333 €
7 345 619 €
495 819 €
EBITDA
N/C
N/C
3 439 690 €
Net margin
N/C
N/C
14.4%
Revenue and income statement
In 2023, COMPAGNIE MARITIME THOMAS generates positive net income of 8.2 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 496 k€ -> 8.2 M€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 171 333 €
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 49%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 67%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
49.138%
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
66.791%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution COMPAGNIE MARITIME THOMAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2022
2023
Debt ratio
164.397
67.71
49.138
Financial autonomy
35.735
58.637
66.791
Repayment capacity
5.046
None
None
Cash flow / Revenue
69.467%
None%
None%
Sector positioning
Debt ratio
49.142023
2016
2022
2023
Q1: 0.15
Med: 18.7
Q3: 101.8
Average-16 pts over 3 years
In 2023, the debt ratio of COMPAGNIE MARITIME THOMAS (49.14) 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
66.79%2023
2016
2022
2023
Q1: 13.7%
Med: 51.31%
Q3: 84.16%
Good+24 pts over 3 years
In 2023, the financial autonomy of COMPAGNIE MARITIME THOMAS (66.8%) 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
5.05 years2016
2016
Q1: 0.0 years
Med: 0.42 years
Q3: 4.83 years
Average
In 2016, the repayment capacity of COMPAGNIE MARITIME THOMAS (5.05) 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 534.45. 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
534.445
Liquidity indicators evolution COMPAGNIE MARITIME THOMAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2022
2023
Liquidity ratio
116.559
399.911
534.445
Interest coverage
9.981
None
None
Sector positioning
Liquidity ratio
534.452023
2016
2022
2023
Q1: 110.28
Med: 414.47
Q3: 1925.09
Good+24 pts over 3 years
In 2023, the liquidity ratio of COMPAGNIE MARITIME THOMAS (534.45) 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
9.98x2016
2016
Q1: -28.1x
Med: 0.0x
Q3: 6.36x
Excellent
In 2016, the interest coverage of COMPAGNIE MARITIME THOMAS (10.0x) 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 COMPAGNIE MARITIME THOMAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2022
2023
Operating WCR
-5 717 074 €
0 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
72
0
0
Supplier payment term (days)
0
0
0
Positioning of COMPAGNIE MARITIME THOMAS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of COMPAGNIE MARITIME THOMAS is estimated at
55 031 105 €
(range 26 216 199€ - 126 881 238€).
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
89 tx
26216k€55031k€126881k€
55 031 105 €Range: 26 216 199€ - 126 881 238€
NAF 5 année 2023
Valuation method used
Net Income Multiple
8 171 333 €
×
6.7x
=55 031 105 €
Range: 26 216 200€ - 126 881 238€
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 89 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 sièges sociaux)
Compare COMPAGNIE MARITIME THOMAS with other companies in the same sector:
Frequently asked questions about COMPAGNIE MARITIME THOMAS
What is the revenue of COMPAGNIE MARITIME THOMAS ?
The revenue of COMPAGNIE MARITIME THOMAS in 2016 is 3.4 M€.
Is COMPAGNIE MARITIME THOMAS profitable?
Yes, COMPAGNIE MARITIME THOMAS generated a net profit of 8.2 M€ in 2023.
Where is the headquarters of COMPAGNIE MARITIME THOMAS ?
The headquarters of COMPAGNIE MARITIME THOMAS is located in ROUEN (76000), in the department Seine-Maritime.
Where to find the tax return of COMPAGNIE MARITIME THOMAS ?
The tax return of COMPAGNIE MARITIME THOMAS 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 COMPAGNIE MARITIME THOMAS operate?
COMPAGNIE MARITIME THOMAS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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