Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-01-01 (16 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: MAGNAC-LAVAL (87190), Haute-Vienne
GROUPE CLAUDE TRICARD : revenue, balance sheet and financial ratios
GROUPE CLAUDE TRICARD is a French company
founded 16 years ago,
specialized in the sector Activités des sièges sociaux.
Based in MAGNAC-LAVAL (87190),
this company of category PME
shows in 2019 a revenue of 3 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GROUPE CLAUDE TRICARD (SIREN 519063192)
Indicator
2019
2018
2017
2016
Revenue
3 026 €
913 €
N/C
N/C
Net income
74 665 €
14 531 €
-22 166 €
7 474 €
EBITDA
-3 544 €
-4 545 €
-5 061 €
N/C
Net margin
2467.4%
1591.6%
N/C
N/C
Revenue and income statement
In 2019, GROUPE CLAUDE TRICARD achieves revenue of 3 k€. Over the period 2018-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +231.4%. Vs 2018, growth of +231% (913 € -> 3 k€). After deducting consumption (0 €), gross margin stands at 3 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 -4 k€, representing -117.1% of revenue. Positive scissor effect: EBITDA margin improves by +380.7 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 75 k€, i.e. 2467.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 026 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 026 €
EBITDA (2019)
?
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
-3 544 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 543 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
74 665 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-117.1%
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 72%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2467.4% 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 (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
37.672%
Financial autonomy (2019)
?
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
72.326%
Cash flow / Revenue (2019)
?
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
2467.449%
Repayment capacity (2019)
?
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
1.743
Solvency indicators evolution GROUPE CLAUDE TRICARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Debt ratio
55.024
73.296
77.927
37.672
Financial autonomy
60.437
57.575
56.042
72.326
Repayment capacity
None
-32.598
-179.005
1.743
Cash flow / Revenue
None%
None%
-129.135%
2467.449%
Sector positioning
Debt ratio
37.672019
2017
2018
2019
Q1: 0.76
Med: 27.52
Q3: 116.12
Average-11 pts over 3 years
In 2019, the debt ratio of GROUPE CLAUDE TRICARD (37.67) 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
72.33%2019
2017
2018
2019
Q1: 20.31%
Med: 52.4%
Q3: 82.27%
Good+12 pts over 3 years
In 2019, the financial autonomy of GROUPE CLAUDE TRICARD (72.3%) 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
1.74 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.64 years
Q3: 4.97 years
Average+31 pts over 3 years
In 2019, the repayment capacity of GROUPE CLAUDE TRICARD (1.74) 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 3498.85. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
3498.848
Interest coverage (2019)
?
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
-58.296
Liquidity indicators evolution GROUPE CLAUDE TRICARD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
12252.998
5950.047
5668.208
3498.848
Interest coverage
None
-156.926
-58.57
-58.296
Sector positioning
Liquidity ratio
3498.852019
2017
2018
2019
Q1: 99.45
Med: 309.2
Q3: 1311.8
Excellent
In 2019, the liquidity ratio of GROUPE CLAUDE TRICARD (3498.85) 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
-58.3x2019
2017
2018
2019
Q1: -36.08x
Med: 0.0x
Q3: 3.61x
Average
In 2019, the interest coverage of GROUPE CLAUDE TRICARD (-58.3x) 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. Average customer payment term: 360 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 69 days. The gap of 291 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 4507 days of revenue, i.e. 38 k€ to permanently finance.
Operating WCR (2019)
?
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
37 886 €
Customer credit (2019)
?
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
360 j
Supplier credit (2019)
?
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
69 j
Inventory turnover (2019)
?
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 (2019)
?
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
4507 j
WCR and payment terms evolution GROUPE CLAUDE TRICARD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
0 €
0 €
54 611 €
37 886 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
0
360
360
Supplier payment term (days)
0
59
63
69
Positioning of GROUPE CLAUDE TRICARD in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 105 transactions of similar company sales
in 2019,
the value of GROUPE CLAUDE TRICARD is estimated at
126 790 €
(range 44 932€ - 287 815€).
The price/revenue ratio is 0.31x
(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.
Estimated enterprise value2019
105 transactions
44k€126k€287k€
126 790 €Range: 44 932€ - 287 815€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
3 026 €×0.31x
Estimation939 €
399€ - 1 517€
Net Income Multiple20%
74 665 €×4.2x
Estimation315 569 €
111 734€ - 717 264€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 105 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 GROUPE CLAUDE TRICARD with other companies in the same sector:
Frequently asked questions about GROUPE CLAUDE TRICARD
What is the revenue of GROUPE CLAUDE TRICARD ?
The revenue of GROUPE CLAUDE TRICARD in 2019 is 3 k€.
Is GROUPE CLAUDE TRICARD profitable?
Yes, GROUPE CLAUDE TRICARD generated a net profit of 75 k€ in 2019.
Where is the headquarters of GROUPE CLAUDE TRICARD ?
The headquarters of GROUPE CLAUDE TRICARD is located in MAGNAC-LAVAL (87190), in the department Haute-Vienne.
Where to find the tax return of GROUPE CLAUDE TRICARD ?
The tax return of GROUPE CLAUDE TRICARD 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 GROUPE CLAUDE TRICARD operate?
GROUPE CLAUDE TRICARD 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