TERIDEAL HAUTS DE FRANCE : revenue, balance sheet and financial ratios
TERIDEAL HAUTS DE FRANCE is a French company
founded 10 years ago,
specialized in the sector Services d'aménagement paysager .
Based in WISSOUS (91320),
this company of category ETI
shows in 2024 a revenue of 18.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TERIDEAL HAUTS DE FRANCE (SIREN 814714184)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
18 663 240 €
12 273 481 €
10 045 561 €
6 333 991 €
4 414 853 €
3 814 734 €
4 406 855 €
4 857 040 €
4 011 863 €
Net income
-1 604 295 €
-718 411 €
-42 439 €
293 398 €
-173 938 €
-143 381 €
-724 432 €
-600 896 €
12 807 €
EBITDA
-1 336 329 €
-561 425 €
-18 203 €
247 654 €
-157 732 €
-269 796 €
-667 320 €
-601 084 €
-268 291 €
Net margin
-8.6%
-5.9%
-0.4%
4.6%
-3.9%
-3.8%
-16.4%
-12.4%
0.3%
Revenue and income statement
Im Jahr 2024 erzielt TERIDEAL HAUTS DE FRANCE einen Umsatz von 18.7 Mio€. Im Zeitraum 2016-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +21.2%. Vs 2023, Wachstum von +52% (12.3 Mio€ -> 18.7 Mio€). Nach Abzug des Verbrauchs (5.4 Mio€) beträgt die Bruttomarge 13.3 Mio€, d.h. eine Rate von 71%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -1.3 Mio€, was -7.2% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+52%) variiert EBITDA um -138%, was die Marge um 2.6 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -1.6 Mio€ (-8.6% des Umsatzes).
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
18 663 240 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
13 283 164 €
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
-1 336 329 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 475 019 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 604 295 €
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
-7.2%
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 -117%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht -17%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig.
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
-116.677%
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
-17.355%
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
-8.162%
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
-0.979
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution TERIDEAL HAUTS DE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
304.741
-168.983
-100.615
-129.975
106.71
0.549
87.047
-453.888
-116.677
Financial autonomy
4.666
-25.445
-47.679
-49.764
6.083
23.37
15.209
-1.012
-17.355
Repayment capacity
-1.326
-1.375
-1.572
-5.158
-1.027
0.024
-11.46
-0.393
-0.979
Cash flow / Revenue
-6.461%
-12.353%
-13.543%
-7.107%
-3.487%
3.445%
-0.652%
-5.228%
-8.162%
Sector positioning
Verschuldungsgrad
-116.682024
2022
2023
2024
Q1: 5.58
Med: 27.89
Q3: 74.75
Ausgezeichnet-47 pts over 3 years
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von TERIDEAL HAUTS DE FRANCE (-116.68). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
-17.36%2024
2022
2023
2024
Q1: 16.64%
Med: 35.66%
Q3: 54.44%
Average
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von TERIDEAL HAUTS DE FRANCE (-17.4%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
-0.98 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.46 ans
Q3: 1.7 ans
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von TERIDEAL HAUTS DE FRANCE (-1.0 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 105.91. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
105.911
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
-5.142
Liquidity indicators evolution TERIDEAL HAUTS DE FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
132.028
123.645
108.859
127.766
112.662
141.21
139.732
105.47
105.911
Interest coverage
-0.586
-0.342
-0.258
-0.716
-0.269
0.028
-34.434
-6.872
-5.142
Sector positioning
Liquiditätsquote
105.912024
2022
2023
2024
Q1: 132.1
Med: 188.62
Q3: 299.59
Beobachten
Im Jahr 2024 liegt in den unteren 25% der Branche das liquiditätsquote von TERIDEAL HAUTS DE FRANCE (105.91). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
-5.14x2024
2022
2023
2024
Q1: 0.0x
Med: 0.69x
Q3: 3.72x
Average
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von TERIDEAL HAUTS DE FRANCE (-5.1x). 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: 93 Tage. Lieferantenfrist: 88 Tage. Das Unternehmen muss 5 Tage Lücke finanzieren. Die Bestandsumschlagsdauer beträgt 5 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 76 Tage Umsatz. Im Zeitraum 2016-2024 stieg der WCR um +292%.
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
3 963 326 €
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
93 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
88 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
5 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
76 j
WCR and payment terms evolution TERIDEAL HAUTS DE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 010 227 €
637 632 €
630 445 €
697 143 €
1 089 586 €
2 155 330 €
2 529 874 €
2 434 199 €
3 963 326 €
Inventory turnover (days)
7
10
4
8
8
0
6
4
5
Customer payment term (days)
113
63
81
98
107
111
116
92
93
Supplier payment term (days)
97
56
77
89
105
110
90
96
88
Positioning of TERIDEAL HAUTS DE FRANCE in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of TERIDEAL HAUTS DE FRANCE is estimated at
6 576 260 €
(range 3 377 622€ - 9 332 786€).
The price/revenue ratio is 0.35x
(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 value2024
125 transactions
3377k€6576k€9332k€
6 576 260 €Range: 3 377 622€ - 9 332 786€
NAF 5 all-time
Valuation method used
Revenue Multiple
18 663 240 €
×
0.35x
=6 576 261 €
Range: 3 377 622€ - 9 332 787€
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 125 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 (Services d'aménagement paysager )
Compare TERIDEAL HAUTS DE FRANCE with other companies in the same sector:
Frequently asked questions about TERIDEAL HAUTS DE FRANCE
What is the revenue of TERIDEAL HAUTS DE FRANCE ?
The revenue of TERIDEAL HAUTS DE FRANCE in 2024 is 18.7 M€.
Is TERIDEAL HAUTS DE FRANCE profitable?
TERIDEAL HAUTS DE FRANCE recorded a net loss in 2024.
Where is the headquarters of TERIDEAL HAUTS DE FRANCE ?
The headquarters of TERIDEAL HAUTS DE FRANCE is located in WISSOUS (91320), in the department Essonne.
Where to find the tax return of TERIDEAL HAUTS DE FRANCE ?
The tax return of TERIDEAL HAUTS DE FRANCE 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 TERIDEAL HAUTS DE FRANCE operate?
TERIDEAL HAUTS DE FRANCE operates in the sector Services d'aménagement paysager (NAF code 81.30Z). 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