Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-12-10 (14 years)Status: ActiveBusiness sector: Activités des marchands de biens immobiliersLocation: FEILLENS (01570), Ain
TERRE AIN PROMOTION : revenue, balance sheet and financial ratios
TERRE AIN PROMOTION is a French company
founded 14 years ago,
specialized in the sector Activités des marchands de biens immobiliers.
Based in FEILLENS (01570),
this company of category PME
shows in 2017 a revenue of 360 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TERRE AIN PROMOTION (SIREN 538649484)
Indicator
2018
2017
2016
Revenue
N/C
359 915 €
125 257 €
Net income
250 272 €
-176 984 €
-140 696 €
EBITDA
N/C
17 983 €
-40 943 €
Net margin
N/C
-49.2%
-112.3%
Revenue and income statement
In 2018, TERRE AIN PROMOTION generates positive net income of 250 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
250 272 €
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 2109%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
2109.027%
Financial autonomy (2018)
?
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
4.477%
Asset age ratio (2018)
?
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
2016
2017
2018
Debt ratio
1021.639
-1293.725
2109.027
Financial autonomy
7.122
-8.16
4.477
Repayment capacity
-0.618
-9.757
None
Cash flow / Revenue
-139.858%
-47.97%
None%
Sector positioning
Debt ratio
2109.032018
2016
2017
2018
Q1: 0.0
Med: 18.41
Q3: 244.61
Average
In 2018, the debt ratio of TERRE AIN PROMOTION (2109.03) 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
4.48%2018
2016
2017
2018
Q1: 0.58%
Med: 24.91%
Q3: 69.85%
Average
In 2018, the financial autonomy of TERRE AIN PROMOTION (4.5%) 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
-9.76 years2017
2016
2017
Q1: -3.31 years
Med: 0.0 years
Q3: 2.9 years
Excellent-21 pts over 2 years
In 2017, the repayment capacity of TERRE AIN PROMOTION (-9.76) 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 618.29. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
618.292
Liquidity indicators evolution TERRE AIN PROMOTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
143.024
201.665
618.292
Interest coverage
-4.262
44.075
None
Sector positioning
Liquidity ratio
618.292018
2016
2017
2018
Q1: 136.02
Med: 396.37
Q3: 1927.41
Good+28 pts over 3 years
In 2018, the liquidity ratio of TERRE AIN PROMOTION (618.29) 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
44.08x2017
2016
2017
Q1: -1.93x
Med: 0.0x
Q3: 3.88x
Excellent+50 pts over 2 years
In 2017, the interest coverage of TERRE AIN PROMOTION (44.1x) 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.
Operating WCR (2018)
?
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 (2018)
?
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 (2018)
?
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
0 j
Inventory turnover (2018)
?
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 TERRE AIN PROMOTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
308 533 €
522 852 €
0 €
Inventory turnover (days)
716
381
0
Customer payment term (days)
201
80
0
Supplier payment term (days)
9
28
0
Positioning of TERRE AIN PROMOTION in its sector
Comparison with sector Activités des marchands de biens immobiliers
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (43 transactions).
This range of 539 408€ to 2 356 304€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2018
Indicative
539k€1032k€2356k€
1 032 943 €Range: 539 408€ - 2 356 304€
NAF 5 année 2018
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 43 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 marchands de biens immobiliers)
Compare TERRE AIN PROMOTION with other companies in the same sector:
Frequently asked questions about TERRE AIN PROMOTION
What is the revenue of TERRE AIN PROMOTION ?
The revenue of TERRE AIN PROMOTION in 2017 is 360 k€.
Is TERRE AIN PROMOTION profitable?
Yes, TERRE AIN PROMOTION generated a net profit of 250 k€ in 2018.
Where is the headquarters of TERRE AIN PROMOTION ?
The headquarters of TERRE AIN PROMOTION is located in FEILLENS (01570), in the department Ain.
Where to find the tax return of TERRE AIN PROMOTION ?
The tax return of TERRE AIN PROMOTION 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 TERRE AIN PROMOTION operate?
TERRE AIN PROMOTION operates in the sector Activités des marchands de biens immobiliers (NAF code 68.10Z). 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