Employees: 11 (2023.0)Legal category: SA (autres)Size: PMECreation date: 2008-05-23 (17 years)Status: ActiveBusiness sector: Activité des économistes de la constructionLocation: MONTPELLIER (34080), Herault
TERRITOIRE 34 : revenue, balance sheet and financial ratios
TERRITOIRE 34 is a French company
founded 17 years ago,
specialized in the sector Activité des économistes de la construction.
Based in MONTPELLIER (34080),
this company of category PME
shows in 2024 a revenue of 6.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TERRITOIRE 34 (SIREN 504714395)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 523 634 €
5 643 581 €
7 123 255 €
6 360 239 €
4 052 256 €
4 750 751 €
4 329 955 €
5 169 044 €
4 088 273 €
Net income
143 849 €
165 232 €
59 233 €
6 091 €
-210 903 €
11 967 €
-126 198 €
38 260 €
18 066 €
EBITDA
-504 516 €
-527 051 €
-650 834 €
-698 320 €
-602 307 €
-656 686 €
-715 921 €
-439 338 €
-474 285 €
Net margin
2.2%
2.9%
0.8%
0.1%
-5.2%
0.3%
-2.9%
0.7%
0.4%
Revenue and income statement
In 2024, TERRITOIRE 34 achieves revenue of 6.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.0%. Vs 2023, growth of +16% (5.6 M€ -> 6.5 M€). After deducting consumption (0 €), gross margin stands at 6.5 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -505 k€, representing -7.7% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 144 k€, i.e. 2.2% 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
6 523 634 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
6 523 634 €
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
-504 516 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
308 623 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
143 849 €
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
-7.7%
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
The debt ratio (= Financial debt / Equity x 100) stands at 1028%. 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 3%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
1028.273%
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
2.876%
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
-19.901%
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
-9.092
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1496.571
907.39
1072.419
1111.994
1396.568
958.697
485.143
669.352
1028.273
Financial autonomy
2.791
3.558
2.828
3.161
2.964
2.648
3.48
2.999
2.876
Repayment capacity
-24.047
-17.887
-10.696
-13.246
-9.45
-8.543
-3.76
-8.237
-9.092
Cash flow / Revenue
-13.077%
-8.797%
-17.685%
-13.837%
-20.863%
-14.434%
-15.795%
-14.342%
-19.901%
Sector positioning
Debt ratio
1028.272024
2022
2023
2024
Q1: 0.04
Med: 10.46
Q3: 48.62
Watch
In 2024, the debt ratio of TERRITOIRE 34 (1028.27) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
2.88%2024
2022
2023
2024
Q1: 9.79%
Med: 34.14%
Q3: 63.12%
Watch
In 2024, the financial autonomy of TERRITOIRE 34 (2.9%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-9.09 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.82 years
Excellent
In 2024, the repayment capacity of TERRITOIRE 34 (-9.09) 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 177.16. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
177.156
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
-123.599
Liquidity indicators evolution TERRITOIRE 34
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
349.285
279.521
268.85
257.852
997.649
226.599
210.643
190.523
177.156
Interest coverage
-10.696
-2.439
0.0
0.0
0.0
-0.283
-5.412
-83.496
-123.599
Sector positioning
Liquidity ratio
177.162024
2022
2023
2024
Q1: 147.84
Med: 245.59
Q3: 452.78
Average-12 pts over 3 years
In 2024, the liquidity ratio of TERRITOIRE 34 (177.16) 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
-123.6x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.21x
Watch
In 2024, the interest coverage of TERRITOIRE 34 (-123.6x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 12 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 78 days. Excellent situation: suppliers finance 66 days of the operating cycle (retail model). Inventory turnover is 699 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. WCR is negative (-445 days): operations structurally generate cash. Notable WCR improvement over the period (-214%), 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
-8 059 167 €
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
12 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
78 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
699 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
-445 j
WCR and payment terms evolution TERRITOIRE 34
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
7 048 101 €
1 525 230 €
1 200 870 €
4 218 762 €
8 963 023 €
-7 744 799 €
-8 402 805 €
-10 016 058 €
-8 059 167 €
Inventory turnover (days)
1712
1091
1342
1014
1324
612
402
738
699
Customer payment term (days)
221
11
47
27
13
36
58
12
12
Supplier payment term (days)
54
69
91
28
137
65
64
31
78
Positioning of TERRITOIRE 34 in its sector
Comparison with sector Activité des économistes de la construction
Valuation estimate
Based on 98 transactions of similar company sales
(all years),
the value of TERRITOIRE 34 is estimated at
1 702 012 €
(range 523 412€ - 2 877 132€).
The price/revenue ratio is 0.36x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
98 tx
523k€1702k€2877k€
1 702 012 €Range: 523 412€ - 2 877 132€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
6 523 634 €×0.36x
Estimation2 371 236 €
778 639€ - 4 012 265€
Net Income Multiple20%
143 849 €×4.9x
Estimation698 178 €
140 573€ - 1 174 433€
How is this estimate calculated?
This estimate is based on the analysis of 98 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 (Activité des économistes de la construction)
Compare TERRITOIRE 34 with other companies in the same sector:
Yes, TERRITOIRE 34 generated a net profit of 144 k€ in 2024.
Where is the headquarters of TERRITOIRE 34 ?
The headquarters of TERRITOIRE 34 is located in MONTPELLIER (34080), in the department Herault.
Where to find the tax return of TERRITOIRE 34 ?
The tax return of TERRITOIRE 34 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 TERRITOIRE 34 operate?
TERRITOIRE 34 operates in the sector Activité des économistes de la construction (NAF code 74.90A). 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