Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2008-09-01 (17 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: OLIVET (45160), Loiret
IN-TRA-TT TOULOUSE : revenue, balance sheet and financial ratios
IN-TRA-TT TOULOUSE is a French company
founded 17 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in OLIVET (45160),
this company of category ETI
shows in 2021 a revenue of 930 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - IN-TRA-TT TOULOUSE (SIREN 507983542)
Indicator
2021
2020
2019
2018
2017
2016
2015
Revenue
930 323 €
935 980 €
1 163 086 €
2 408 914 €
2 277 880 €
1 662 011 €
65 573 €
Net income
-25 322 €
63 869 €
-89 459 €
7 497 €
60 264 €
172 686 €
-35 106 €
EBITDA
-26 805 €
93 336 €
-31 442 €
30 667 €
55 287 €
168 922 €
-35 438 €
Net margin
-2.7%
6.8%
-7.7%
0.3%
2.6%
10.4%
-53.5%
Revenue and income statement
In 2021, IN-TRA-TT TOULOUSE achieves revenue of 930 k€. Over the period 2015-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +55.6%. Slight decline of -1% vs 2020. After deducting consumption (0 €), gross margin stands at 930 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 -27 k€, representing -2.9% of revenue. Warning negative scissor effect: despite revenue change (-1%), EBITDA varies by -129%, reducing margin by 12.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -25 k€ (-2.7% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
930 323 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
930 323 €
EBITDA (2021)
?
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
-26 805 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-19 498 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-25 322 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.9%
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 750%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
749.965%
Financial autonomy (2021)
?
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
7.286%
Cash flow / Revenue (2021)
?
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
-3.45%
Repayment capacity (2021)
?
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
-11.81
Asset age ratio (2021)
?
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
2015
2016
2017
2018
2019
2020
2021
Debt ratio
-877.561
574.294
821.067
1827.001
1530.67
289.966
749.965
Financial autonomy
-6.828
8.751
6.016
3.891
2.042
10.805
7.286
Repayment capacity
-2.534
6.15
18.935
77.857
-3.036
2.541
-11.81
Cash flow / Revenue
-94.641%
10.088%
2.813%
0.985%
-5.202%
9.252%
-3.45%
Sector positioning
Debt ratio
749.972021
2019
2020
2021
Q1: 0.04
Med: 8.47
Q3: 56.87
Watch
In 2021, the debt ratio of IN-TRA-TT TOULOUSE (749.97) 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
7.29%2021
2019
2020
2021
Q1: 13.61%
Med: 28.15%
Q3: 44.99%
Watch
In 2021, the financial autonomy of IN-TRA-TT TOULOUSE (7.3%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-11.81 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 0.95 years
Excellent
In 2021, the repayment capacity of IN-TRA-TT TOULOUSE (-11.81) 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 241.53. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
241.531
Interest coverage (2021)
?
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
-12.583
Liquidity indicators evolution IN-TRA-TT TOULOUSE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
182.568
239.822
220.98
391.055
130.566
156.873
241.531
Interest coverage
-11.97
7.543
37.559
71.702
-47.666
2.494
-12.583
Sector positioning
Liquidity ratio
241.532021
2019
2020
2021
Q1: 121.69
Med: 155.71
Q3: 212.12
Excellent+48 pts over 3 years
In 2021, the liquidity ratio of IN-TRA-TT TOULOUSE (241.53) 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
-12.58x2021
2019
2020
2021
Q1: 0.0x
Med: 0.03x
Q3: 1.36x
Average
In 2021, the interest coverage of IN-TRA-TT TOULOUSE (-12.6x) 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: 179 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 97 days. The gap of 82 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 118 days of revenue, i.e. 305 k€ to permanently finance. Over 2015-2021, WCR increased by +121%, requiring additional financing.
Operating WCR (2021)
?
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
304 830 €
Customer credit (2021)
?
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
179 j
Supplier credit (2021)
?
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
97 j
Inventory turnover (2021)
?
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 (2021)
?
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
118 j
WCR and payment terms evolution IN-TRA-TT TOULOUSE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Operating WCR
138 030 €
1 185 994 €
1 349 211 €
1 913 208 €
161 529 €
328 136 €
304 830 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
452
92
91
95
123
134
179
Supplier payment term (days)
252
56
75
32
115
305
97
Positioning of IN-TRA-TT TOULOUSE in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of IN-TRA-TT TOULOUSE is estimated at
71 572 €
(range 56 169€ - 127 951€).
The price/revenue ratio is 0.08x
(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 value2021
135 transactions
56k€71k€127k€
71 572 €Range: 56 169€ - 127 951€
NAF 5 all-time
Valuation method used
Revenue Multiple
930 323 €
×
0.08x
=71 572 €
Range: 56 170€ - 127 952€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 135 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 agences de travail temporaire )
Compare IN-TRA-TT TOULOUSE with other companies in the same sector:
Frequently asked questions about IN-TRA-TT TOULOUSE
What is the revenue of IN-TRA-TT TOULOUSE ?
The revenue of IN-TRA-TT TOULOUSE in 2021 is 930 k€.
Is IN-TRA-TT TOULOUSE profitable?
IN-TRA-TT TOULOUSE recorded a net loss in 2021.
Where is the headquarters of IN-TRA-TT TOULOUSE ?
The headquarters of IN-TRA-TT TOULOUSE is located in OLIVET (45160), in the department Loiret.
Where to find the tax return of IN-TRA-TT TOULOUSE ?
The tax return of IN-TRA-TT TOULOUSE 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 IN-TRA-TT TOULOUSE operate?
IN-TRA-TT TOULOUSE operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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