Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-01-12 (28 years)Status: ActiveBusiness sector: Restauration traditionnelleLocation: BAYONNE (64100), Pyrenees-Atlantiques
EURL TRICHEREAU : revenue, balance sheet and financial ratios
EURL TRICHEREAU is a French company
founded 28 years ago,
specialized in the sector Restauration traditionnelle.
Based in BAYONNE (64100),
this company of category PME
shows in 2022 a revenue of 44 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EURL TRICHEREAU (SIREN 415164938)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
43 996 €
N/C
335 424 €
408 771 €
360 249 €
359 799 €
349 618 €
Net income
13 489 €
0 €
34 580 €
30 017 €
6 079 €
21 934 €
-5 266 €
EBITDA
-68 939 €
N/C
42 025 €
36 876 €
11 494 €
32 287 €
-1 507 €
Net margin
30.7%
N/C
10.3%
7.3%
1.7%
6.1%
-1.5%
Revenue and income statement
In 2022, EURL TRICHEREAU achieves revenue of 44 k€. Revenue is declining over the period 2016-2022 (CAGR: -29.2%). After deducting consumption (24 k€), gross margin stands at 20 k€, i.e. a rate of 46%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -69 k€, representing -156.7% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 13 k€, i.e. 30.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
43 996 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
20 370 €
EBITDA (2022)
?
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
-68 939 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-70 060 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 489 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-156.7%
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory. Cash flow represents 34.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
50.101%
Financial autonomy (2022)
?
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
32.899%
Cash flow / Revenue (2022)
?
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
34.328%
Repayment capacity (2022)
?
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
0.0
Asset age ratio (2022)
?
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
2016
2017
2018
2019
2020
2021
2022
Debt ratio
45.758
38.093
34.75
27.376
35.593
77.324
50.101
Financial autonomy
28.043
24.717
23.433
20.08
24.879
39.62
32.899
Repayment capacity
31.838
3.108
7.21
2.256
2.928
None
0.0
Cash flow / Revenue
0.909%
8.924%
3.581%
8.804%
11.945%
None%
34.328%
Sector positioning
Debt ratio
50.12022
2020
2021
2022
Q1: 0.42
Med: 45.67
Q3: 157.58
Average+11 pts over 3 years
In 2022, the debt ratio of EURL TRICHEREAU (50.10) 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
32.9%2022
2020
2021
2022
Q1: 7.88%
Med: 31.38%
Q3: 55.22%
Good+9 pts over 3 years
In 2022, the financial autonomy of EURL TRICHEREAU (32.9%) 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
0.0 years2022
2020
2022
Q1: -0.57 years
Med: 0.5 years
Q3: 3.45 years
Good-32 pts over 2 years
In 2022, the repayment capacity of EURL TRICHEREAU (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 286.42. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
286.424
Interest coverage (2022)
?
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
-1.304
Liquidity indicators evolution EURL TRICHEREAU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
87.468
107.788
110.211
191.826
488.347
112.791
286.424
Interest coverage
-245.786
18.856
54.385
9.461
7.524
None
-1.304
Sector positioning
Liquidity ratio
286.422022
2020
2021
2022
Q1: 69.17
Med: 146.22
Q3: 272.06
Excellent
In 2022, the liquidity ratio of EURL TRICHEREAU (286.42) 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
-1.3x2022
2020
2022
Q1: -0.42x
Med: 0.37x
Q3: 4.22x
Average-50 pts over 2 years
In 2022, the interest coverage of EURL TRICHEREAU (-1.3x) 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. WCR is negative (-1164 days): operations structurally generate cash. Notable WCR improvement over the period (-2074%), freeing up cash.
Operating WCR (2022)
?
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
-142 193 €
Customer credit (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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
-1164 j
WCR and payment terms evolution EURL TRICHEREAU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-6 541 €
-432 €
-886 €
-12 839 €
2 750 €
0 €
-142 193 €
Inventory turnover (days)
10
9
14
9
14
0
0
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
46
40
36
17
14
0
0
Positioning of EURL TRICHEREAU in its sector
Comparison with sector Restauration traditionnelle
Valuation estimate
Based on 833 transactions of similar company sales
in 2022,
the value of EURL TRICHEREAU is estimated at
49 051 €
(range 26 793€ - 89 973€).
The price/revenue ratio is 0.96x
(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.
Estimated enterprise value2022
833 transactions
26k€49k€89k€
49 051 €Range: 26 793€ - 89 973€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
43 996 €×0.96x
Estimation42 074 €
24 024€ - 72 718€
Net Income Multiple20%
13 489 €×4.4x
Estimation59 518 €
30 948€ - 115 857€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 833 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 (Restauration traditionnelle)
Compare EURL TRICHEREAU with other companies in the same sector:
Yes, EURL TRICHEREAU generated a net profit of 13 k€ in 2022.
Where is the headquarters of EURL TRICHEREAU ?
The headquarters of EURL TRICHEREAU is located in BAYONNE (64100), in the department Pyrenees-Atlantiques.
Where to find the tax return of EURL TRICHEREAU ?
The tax return of EURL TRICHEREAU 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 EURL TRICHEREAU operate?
EURL TRICHEREAU operates in the sector Restauration traditionnelle (NAF code 56.10A). 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