Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1990-04-04 (36 years)Status: ActiveBusiness sector: Activités des sociétés holdingLocation: THOIRY (78770), Yvelines
THOIRY PARTICIPATIONS : revenue, balance sheet and financial ratios
THOIRY PARTICIPATIONS is a French company
founded 36 years ago,
specialized in the sector Activités des sociétés holding.
Based in THOIRY (78770),
this company of category PME
shows in 2024 a revenue of -11 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - THOIRY PARTICIPATIONS (SIREN 378007447)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
-10 906 €
N/C
366 215 €
731 847 €
727 201 €
726 257 €
730 056 €
737 163 €
605 214 €
Net income
30 368 €
225 928 €
11 163 277 €
-225 691 €
-223 626 €
-161 679 €
-36 911 €
-116 369 €
250 262 €
EBITDA
-131 673 €
-170 100 €
-467 756 €
-850 834 €
-531 801 €
-619 291 €
-358 029 €
-526 385 €
-343 654 €
Net margin
-278.5%
N/C
3048.3%
-30.8%
-30.8%
-22.3%
-5.1%
-15.8%
41.4%
Revenue and income statement
In 2024, THOIRY PARTICIPATIONS generates positive net income of 30 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 250 k€ -> 30 k€.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
-10 906 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-10 906 €
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
-131 673 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 205 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
30 368 €
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
1207.3%
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 92%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 65.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high.
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
91.545%
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
51.393%
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
-541.885%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
615.919
190.002
166.327
126.266
80.269
82.916
12.742
89.817
91.545
Financial autonomy
13.021
32.734
36.456
42.083
43.397
49.455
83.661
51.912
51.393
Repayment capacity
14.202
27.858
19.662
20.325
27.774
-1.869
0.163
14.68
65.626
Cash flow / Revenue
64.287%
34.985%
43.298%
30.645%
13.35%
-189.943%
3060.299%
None%
-541.885%
Sector positioning
Debt ratio
91.552024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average+27 pts over 3 years
In 2024, the debt ratio of THOIRY PARTICIPATIONS (91.55) 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
51.39%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-25 pts over 3 years
In 2024, the financial autonomy of THOIRY PARTICIPATIONS (51.4%) 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
65.63 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average+24 pts over 3 years
In 2024, the repayment capacity of THOIRY PARTICIPATIONS (65.63) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 3236.25. 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
3236.254
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
176.155
606.98
896.978
407.093
85.111
97.565
1236.906
3364.079
3236.254
Interest coverage
-54.945
-85.277
-114.828
-65.259
-62.268
-150.339
-6.643
-69.86
-154.721
Sector positioning
Liquidity ratio
3236.252024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Good+12 pts over 3 years
In 2024, the liquidity ratio of THOIRY PARTICIPATIONS (3236.25) 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
-154.72x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-22 pts over 3 years
In 2024, the interest coverage of THOIRY PARTICIPATIONS (-154.7x) 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: -4634 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 251 days. Excellent situation: suppliers finance 4885 days of the operating cycle (retail model). WCR is negative (-135237 days): operations structurally generate cash. Over 2016-2024, WCR increased by +610%, requiring additional financing.
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
4 096 928 €
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
-4634 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
251 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
0 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
-135237 j
WCR and payment terms evolution THOIRY PARTICIPATIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
577 392 €
1 886 245 €
2 331 996 €
1 209 588 €
-490 424 €
161 599 €
51 420 €
0 €
4 096 928 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
40
32
97
98
114
49
139
0
-4634
Supplier payment term (days)
194
274
111
82
126
168
75
119
251
Positioning of THOIRY PARTICIPATIONS in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of THOIRY PARTICIPATIONS is estimated at
44 336 €
(range 28 276€ - 226 802€).
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
54 tx
28k€44k€226k€
44 336 €Range: 28 276€ - 226 802€
NAF 5 année 2024
Valuation method used
Net Income Multiple
30 368 €
×
1.5x
=44 336 €
Range: 28 277€ - 226 802€
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 54 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 sociétés holding)
Compare THOIRY PARTICIPATIONS with other companies in the same sector:
Frequently asked questions about THOIRY PARTICIPATIONS
What is the revenue of THOIRY PARTICIPATIONS ?
The revenue of THOIRY PARTICIPATIONS in 2024 is -11 k€.
Is THOIRY PARTICIPATIONS profitable?
Yes, THOIRY PARTICIPATIONS generated a net profit of 30 k€ in 2024.
Where is the headquarters of THOIRY PARTICIPATIONS ?
The headquarters of THOIRY PARTICIPATIONS is located in THOIRY (78770), in the department Yvelines.
Where to find the tax return of THOIRY PARTICIPATIONS ?
The tax return of THOIRY PARTICIPATIONS 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 THOIRY PARTICIPATIONS operate?
THOIRY PARTICIPATIONS operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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