Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1971-01-01 (55 years)Status: ActiveBusiness sector: Production de boissons alcooliques distilléesLocation: SAINT-MARTIAL-SUR-NE (17520), Charente-Maritime
MAXIME TRIJOL : revenue, balance sheet and financial ratios
MAXIME TRIJOL is a French company
founded 55 years ago,
specialized in the sector Production de boissons alcooliques distillées.
Based in SAINT-MARTIAL-SUR-NE (17520),
this company of category PME
shows in 2024 a revenue of 24.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAXIME TRIJOL (SIREN 527250138)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
23 973 260 €
49 075 254 €
42 884 675 €
2 613 768 €
41 042 151 €
50 208 852 €
29 137 188 €
22 718 883 €
Net income
118 908 €
177 742 €
515 423 €
-195 237 €
305 358 €
997 056 €
259 317 €
164 505 €
EBITDA
716 065 €
797 712 €
1 258 463 €
-131 212 €
460 243 €
1 586 976 €
644 702 €
540 402 €
Net margin
0.5%
0.4%
1.2%
-7.5%
0.7%
2.0%
0.9%
0.7%
Revenue and income statement
In 2024, MAXIME TRIJOL achieves revenue of 24.0 M€. Revenue is growing positively over 8 years (CAGR: +0.8%). Significant drop of -51% vs 2023. After deducting consumption (17.0 M€), gross margin stands at 6.9 M€, i.e. a rate of 29%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 716 k€, representing 3.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 119 k€, i.e. 0.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
23 973 260 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 943 301 €
EBITDA (2024)
?
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
716 065 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
267 415 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
118 908 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.0%
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 54%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 58%. 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 8.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 2.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
54.148%
Financial autonomy (2024)
?
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
57.621%
Cash flow / Revenue (2024)
?
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
2.305%
Repayment capacity (2024)
?
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
8.274
Asset age ratio (2024)
?
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
118.016
145.281
69.956
167.022
466.284
106.201
91.436
54.148
Financial autonomy
34.827
28.171
43.288
34.096
16.35
37.118
47.061
57.621
Repayment capacity
16.089
18.118
4.295
-299.721
-16.565
8.448
12.647
8.274
Cash flow / Revenue
1.865%
1.661%
2.061%
-0.092%
-6.412%
2.313%
1.24%
2.305%
Sector positioning
Debt ratio
54.152024
2022
2023
2024
Q1: 4.79
Med: 31.82
Q3: 111.87
Average-10 pts over 3 years
In 2024, the debt ratio of MAXIME TRIJOL (54.15) 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
57.62%2024
2022
2023
2024
Q1: 18.57%
Med: 48.78%
Q3: 70.56%
Good+20 pts over 3 years
In 2024, the financial autonomy of MAXIME TRIJOL (57.6%) 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
8.27 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.38 years
Q3: 3.77 years
Watch
In 2024, the repayment capacity of MAXIME TRIJOL (8.27) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 669.66. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 23.2x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2024)
?
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
669.661
Interest coverage (2024)
?
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
23.201
Liquidity indicators evolution MAXIME TRIJOL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
347.436
285.651
317.018
979.248
1259.934
373.522
804.981
669.661
Interest coverage
20.14
15.208
5.115
20.76
-6.534
5.453
20.74
23.201
Sector positioning
Liquidity ratio
669.662024
2022
2023
2024
Q1: 182.05
Med: 355.17
Q3: 829.38
Good+17 pts over 3 years
In 2024, the liquidity ratio of MAXIME TRIJOL (669.66) 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
23.2x2024
2022
2023
2024
Q1: 0.0x
Med: 3.01x
Q3: 18.88x
Excellent+8 pts over 3 years
In 2024, the interest coverage of MAXIME TRIJOL (23.2x) 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. Average customer payment term: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 23 days. The company must finance 10 days of gap between collections and payments. Inventory turnover is 53 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 97 days of revenue, i.e. 6.5 M€ to permanently finance. Notable WCR improvement over the period (-44%), freeing up cash.
Operating WCR (2024)
?
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
6 450 006 €
Customer credit (2024)
?
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
33 j
Supplier credit (2024)
?
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
23 j
Inventory turnover (2024)
?
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
53 j
WCR in days of revenue (2024)
?
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
97 j
WCR and payment terms evolution MAXIME TRIJOL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
11 532 787 €
15 469 807 €
10 744 694 €
14 360 649 €
2 918 795 €
15 254 079 €
10 159 559 €
6 450 006 €
Inventory turnover (days)
107
101
44
57
340
53
42
53
Customer payment term (days)
54
59
19
43
40
59
21
33
Supplier payment term (days)
60
78
25
13
34
38
11
23
Positioning of MAXIME TRIJOL in its sector
Comparison with sector Production de boissons alcooliques distillées
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 573 234€ to 3 029 280€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
573k€1438k€3029k€
1 438 079 €Range: 573 234€ - 3 029 280€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Production de boissons alcooliques distillées)
Compare MAXIME TRIJOL with other companies in the same sector:
Yes, MAXIME TRIJOL generated a net profit of 119 k€ in 2024.
Where is the headquarters of MAXIME TRIJOL ?
The headquarters of MAXIME TRIJOL is located in SAINT-MARTIAL-SUR-NE (17520), in the department Charente-Maritime.
Where to find the tax return of MAXIME TRIJOL ?
The tax return of MAXIME TRIJOL 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 MAXIME TRIJOL operate?
MAXIME TRIJOL operates in the sector Production de boissons alcooliques distillées (NAF code 11.01Z). 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