Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-10-01 (21 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: SAINT-NAZAIRE (44600), Loire-Atlantique
TEOREM INGENIERIE : revenue, balance sheet and financial ratios
TEOREM INGENIERIE is a French company
founded 21 years ago,
specialized in the sector Promotion immobilière de logements.
Based in SAINT-NAZAIRE (44600),
this company of category PME
shows in 2021 a revenue of -284€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TEOREM INGENIERIE (SIREN 478889306)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
-284 €
34 843 €
292 492 €
573 856 €
808 256 €
855 732 €
Net income
-37 423 €
49 882 €
-836 849 €
-91 818 €
261 661 €
114 246 €
EBITDA
-52 635 €
-168 317 €
-317 113 €
-185 673 €
-172 668 €
41 221 €
Net margin
13177.1%
143.2%
-286.1%
-16.0%
32.4%
13.4%
Revenue and income statement
In 2021, TEOREM INGENIERIE records a net loss of 37 k€. This deficit will reduce equity on the balance sheet.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
-284 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-284 €
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
-52 635 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-56 933 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-37 423 €
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
18533.5%
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 -178%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -62%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 11769.7% 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 (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
-177.582%
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
-61.956%
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
11769.718%
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
-26.132
Solvency indicators evolution TEOREM INGENIERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
673.329
307.248
379.92
-298.416
-192.72
-177.582
Financial autonomy
10.291
19.373
15.982
-29.141
-49.973
-61.956
Repayment capacity
15.786
5.682
-7.991
-2.52
-11.991
-26.132
Cash flow / Revenue
10.168%
31.15%
-27.551%
-204.149%
-209.623%
11769.718%
Sector positioning
Debt ratio
-177.582021
2019
2020
2021
Q1: 0.0
Med: 9.83
Q3: 163.63
Excellent
In 2021, the debt ratio of TEOREM INGENIERIE (-177.58) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-61.96%2021
2019
2020
2021
Q1: 0.09%
Med: 18.38%
Q3: 59.11%
Average
In 2021, the financial autonomy of TEOREM INGENIERIE (-62.0%) 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
-26.13 years2021
2019
2020
2021
Q1: -2.56 years
Med: 0.0 years
Q3: 2.29 years
Excellent
In 2021, the repayment capacity of TEOREM INGENIERIE (-26.13) 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 178.66. 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
178.655
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
-26.634
Liquidity indicators evolution TEOREM INGENIERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
412.483
418.015
379.015
203.727
174.001
178.655
Interest coverage
238.539
-38.192
-45.316
-134.194
-88.145
-26.634
Sector positioning
Liquidity ratio
178.662021
2019
2020
2021
Q1: 141.43
Med: 327.34
Q3: 984.63
Average
In 2021, the liquidity ratio of TEOREM INGENIERIE (178.66) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-26.63x2021
2019
2020
2021
Q1: -2.88x
Med: 0.0x
Q3: 2.57x
Average
In 2021, the interest coverage of TEOREM INGENIERIE (-26.6x) 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: -515698 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1132 days. Excellent situation: suppliers finance 516830 days of the operating cycle (retail model). WCR is negative (-548054 days): operations structurally generate cash. Notable WCR improvement over the period (-67%), freeing up cash.
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
432 354 €
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
-515698 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
1132 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
-548054 j
WCR and payment terms evolution TEOREM INGENIERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
1 314 627 €
1 856 887 €
1 550 880 €
969 468 €
535 635 €
432 354 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
279
316
401
677
5132
-515698
Supplier payment term (days)
180
178
232
385
575
1132
Positioning of TEOREM INGENIERIE in its sector
Comparison with sector Promotion immobilière de logements
Similar companies (Promotion immobilière de logements)
Compare TEOREM INGENIERIE with other companies in the same sector:
Frequently asked questions about TEOREM INGENIERIE
What is the revenue of TEOREM INGENIERIE ?
The revenue of TEOREM INGENIERIE in 2021 is -284€.
Is TEOREM INGENIERIE profitable?
TEOREM INGENIERIE recorded a net loss in 2021.
Where is the headquarters of TEOREM INGENIERIE ?
The headquarters of TEOREM INGENIERIE is located in SAINT-NAZAIRE (44600), in the department Loire-Atlantique.
Where to find the tax return of TEOREM INGENIERIE ?
The tax return of TEOREM INGENIERIE 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 TEOREM INGENIERIE operate?
TEOREM INGENIERIE operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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