Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-07-05 (14 years)Status: ActiveBusiness sector: Supports juridiques de gestion de patrimoine immobilierLocation: EGUILLES (13510), Bouches-du-Rhone
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SAS DU TRIEVES TROIS : revenue, balance sheet and financial ratios
SAS DU TRIEVES TROIS is a French company
founded 14 years ago,
specialized in the sector Supports juridiques de gestion de patrimoine immobilier.
Based in EGUILLES (13510),
this company of category PME
shows in 2016 a revenue of 60 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS DU TRIEVES TROIS (SIREN 533791406)
Indicator
2016
Revenue
60 148 €
Net income
-15 094 €
EBITDA
-243 443 €
Net margin
-25.1%
Revenue and income statement
Im Jahr 2016 erzielt SAS DU TRIEVES TROIS einen Umsatz von 60 k€. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 60 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -243 k€, was -404.7% des Umsatzes entspricht. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -15 k€ (-25.1% des Umsatzes).
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
60 148 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
60 148 €
EBITDA (2016)
?
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
-243 443 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-133 514 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-15 094 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-404.7%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 42%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 48%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert.
Debt ratio (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
42.499%
Financial autonomy (2016)
?
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
48.445%
Cash flow / Revenue (2016)
?
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
-404.732%
Repayment capacity (2016)
?
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
-0.216
Asset age ratio (2016)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SAS DU TRIEVES TROIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
Debt ratio
42.499
Financial autonomy
48.445
Repayment capacity
-0.216
Cash flow / Revenue
-404.732%
Sector positioning
Verschuldungsgrad
42.52016
2016
Q1: 0.0
Med: 11.9
Q3: 106.47
Average
Im Jahr 2016 liegt über dem Median der Branche das verschuldungsgrad von SAS DU TRIEVES TROIS (42.50). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
48.45%2016
2016
Q1: 2.98%
Med: 42.31%
Q3: 78.56%
Gut
Im Jahr 2016 liegt über dem Median der Branche das finanzielle autonomie von SAS DU TRIEVES TROIS (48.5%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
-0.22 ans2016
2016
Q1: -0.01 ans
Med: 0.1 ans
Q3: 5.62 ans
Ausgezeichnet
Im Jahr 2016 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von SAS DU TRIEVES TROIS (-0.2 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 313.36. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2016)
?
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
313.361
Interest coverage (2016)
?
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
-0.193
Liquidity indicators evolution SAS DU TRIEVES TROIS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
Liquidity ratio
313.361
Interest coverage
-0.193
Sector positioning
Liquiditätsquote
313.362016
2016
Q1: 100.42
Med: 321.54
Q3: 1518.99
Average
Im Jahr 2016 liegt unter dem Median der Branche das liquiditätsquote von SAS DU TRIEVES TROIS (313.36). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
-0.19x2016
2016
Q1: -4.41x
Med: 0.0x
Q3: 6.91x
Average
Im Jahr 2016 liegt unter dem Median der Branche das zinsdeckung von SAS DU TRIEVES TROIS (-0.2x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 7 Tage. Lieferantenfrist: 46 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 39 Tage des Betriebszyklus. Der WCR repräsentiert 1062 Tage Umsatz.
Operating WCR (2016)
?
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
177 383 €
Customer credit (2016)
?
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
7 j
Supplier credit (2016)
?
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
46 j
Inventory turnover (2016)
?
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 (2016)
?
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
1062 j
WCR and payment terms evolution SAS DU TRIEVES TROIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
Operating WCR
177 383 €
Inventory turnover (days)
0
Customer payment term (days)
7
Supplier payment term (days)
46
Positioning of SAS DU TRIEVES TROIS in its sector
Comparison with sector Supports juridiques de gestion de patrimoine immobilier
Valuation estimate
Based on 277 transactions of similar company sales
(all years),
the value of SAS DU TRIEVES TROIS is estimated at
17 163 €
(range 8 272€ - 37 444€).
The price/revenue ratio is 0.29x
(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 value2016
277 transactions
8k€17k€37k€
17 163 €Range: 8 272€ - 37 444€
NAF 5 all-time
Valuation method used
Revenue Multiple
60 148 €
×
0.29x
=17 164 €
Range: 8 273€ - 37 444€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 277 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 (Supports juridiques de gestion de patrimoine immobilier)
Compare SAS DU TRIEVES TROIS with other companies in the same sector:
Frequently asked questions about SAS DU TRIEVES TROIS
What is the revenue of SAS DU TRIEVES TROIS ?
The revenue of SAS DU TRIEVES TROIS in 2016 is 60 k€.
Is SAS DU TRIEVES TROIS profitable?
SAS DU TRIEVES TROIS recorded a net loss in 2016.
Where is the headquarters of SAS DU TRIEVES TROIS ?
The headquarters of SAS DU TRIEVES TROIS is located in EGUILLES (13510), in the department Bouches-du-Rhone.
Where to find the tax return of SAS DU TRIEVES TROIS ?
The tax return of SAS DU TRIEVES TROIS 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 SAS DU TRIEVES TROIS operate?
SAS DU TRIEVES TROIS operates in the sector Supports juridiques de gestion de patrimoine immobilier (NAF code 68.32B). 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