Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2020-10-12 (5 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: VOGLANS (73420), Savoie
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
L'ETOILE DU TRIDENT : revenue, balance sheet and financial ratios
L'ETOILE DU TRIDENT is a French company
founded 5 years ago,
specialized in the sector Activités des sièges sociaux.
Based in VOGLANS (73420),
this company of category PME
shows in 2025 a net income positive of 152 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'ETOILE DU TRIDENT (SIREN 889958609)
Indicator
2025
2024
2023
2022
2021
Revenue
N/C
N/C
N/C
N/C
N/C
Net income
152 497 €
334 104 €
-14 481 €
140 146 €
55 411 €
EBITDA
-3 906 €
-1 692 €
-9 902 €
-2 329 €
-20 815 €
Net margin
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2025, L'ETOILE DU TRIDENT generates positive net income of 152 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2025: 55 k€ -> 152 k€.
EBITDA (2025)
?
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
-3 906 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 906 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
152 497 €
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
35.062%
Financial autonomy (2025)
?
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
25.924%
Repayment capacity (2025)
?
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
1.425
Solvency indicators evolution L'ETOILE DU TRIDENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
2025
Debt ratio
818.172
255.303
456.752
62.241
35.062
Financial autonomy
88.843
71.774
81.67
34.467
25.924
Repayment capacity
9.065
3.08
-34.567
0.866
1.425
Cash flow / Revenue
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
35.062025
2023
2024
2025
Q1: 0.09
Med: 12.76
Q3: 78.81
Average-17 pts over 3 years
In 2025, the debt ratio of L'ETOILE DU TRIDENT (35.06) 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
25.92%2025
2023
2024
2025
Q1: 14.02%
Med: 56.52%
Q3: 88.87%
Average-41 pts over 3 years
In 2025, the financial autonomy of L'ETOILE DU TRIDENT (25.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
1.43 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.28 years
Q3: 3.38 years
Average+34 pts over 3 years
In 2025, the repayment capacity of L'ETOILE DU TRIDENT (1.43) 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 19162.08. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
19162.075
Interest coverage (2025)
?
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
-29.8
Liquidity indicators evolution L'ETOILE DU TRIDENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2024
2025
Liquidity ratio
14.276
129.451
117.987
265.621
19162.075
Interest coverage
-9.138
-95.535
-20.289
-96.513
-29.8
Sector positioning
Liquidity ratio
19162.082025
2023
2024
2025
Q1: 131.38
Med: 522.59
Q3: 2610.36
Excellent+49 pts over 3 years
In 2025, the liquidity ratio of L'ETOILE DU TRIDENT (19162.08) 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
-29.8x2025
2023
2024
2025
Q1: -43.56x
Med: 0.0x
Q3: 1.96x
Average
In 2025, the interest coverage of L'ETOILE DU TRIDENT (-29.8x) 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.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 90 days. Excellent situation: suppliers finance 90 days of the operating cycle (retail model).
Operating WCR (2025)
?
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 (2025)
?
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 (2025)
?
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
90 j
Inventory turnover (2025)
?
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 L'ETOILE DU TRIDENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
2025
Operating WCR
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
Supplier payment term (days)
31
113
97
132
90
Positioning of L'ETOILE DU TRIDENT in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 54 transactions of similar company sales
in 2025,
the value of L'ETOILE DU TRIDENT is estimated at
421 597 €
(range 127 046€ - 867 996€).
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 value2025
54 tx
127k€421k€867k€
421 597 €Range: 127 046€ - 867 996€
NAF 5 année 2025
Valuation method used
Net Income Multiple
152 497 €
×
2.8x
=421 598 €
Range: 127 046€ - 867 997€
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 54 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 L'ETOILE DU TRIDENT with other companies in the same sector:
Frequently asked questions about L'ETOILE DU TRIDENT
What is the revenue of L'ETOILE DU TRIDENT ?
The revenue of L'ETOILE DU TRIDENT is not publicly disclosed (confidential accounts filed with INPI).
Is L'ETOILE DU TRIDENT profitable?
Yes, L'ETOILE DU TRIDENT generated a net profit of 152 k€ in 2025.
Where is the headquarters of L'ETOILE DU TRIDENT ?
The headquarters of L'ETOILE DU TRIDENT is located in VOGLANS (73420), in the department Savoie.
Where to find the tax return of L'ETOILE DU TRIDENT ?
The tax return of L'ETOILE DU TRIDENT 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 L'ETOILE DU TRIDENT operate?
L'ETOILE DU TRIDENT 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