Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2009-04-28 (17 years)Status: ActiveBusiness sector: Autres services de réservation et activités connexesLocation: PARIS (75009), Paris
TRAINLINE S.A.S. : revenue, balance sheet and financial ratios
TRAINLINE S.A.S. is a French company
founded 17 years ago,
specialized in the sector Autres services de réservation et activités connexes.
Based in PARIS (75009),
this company of category ETI
shows in 2025 a revenue of 61.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRAINLINE S.A.S. (SIREN 512277450)
Indicator
2025
2024
2022
2021
2020
2019
2018
2017
2015
Revenue
61 836 241 €
59 110 728 €
22 931 315 €
13 029 596 €
36 869 273 €
21 841 772 €
21 288 230 €
11 512 170 €
3 136 760 €
Net income
-4 874 883 €
-3 034 318 €
-1 795 059 €
-3 309 384 €
-3 433 371 €
-5 163 859 €
-6 367 036 €
-3 672 421 €
-2 211 473 €
EBITDA
-7 288 452 €
-5 780 211 €
-2 065 789 €
-4 438 437 €
-5 570 096 €
-6 103 544 €
-6 481 149 €
-4 515 663 €
-2 420 126 €
Net margin
-7.9%
-5.1%
-7.8%
-25.4%
-9.3%
-23.6%
-29.9%
-31.9%
-70.5%
Revenue and income statement
Im Jahr 2025 erzielt TRAINLINE S.A.S. einen Umsatz von 61.8 Mio€. Im Zeitraum 2015-2025 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +34.7%. Vs 2024: +5%. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 61.8 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -7.3 Mio€, was -11.8% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+5%) variiert EBITDA um -26%, was die Marge um 2.0 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -4.9 Mio€ (-7.9% des Umsatzes).
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
61 836 241 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
61 836 241 €
EBITDA (2025)
?
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
-7 288 452 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-6 883 534 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-4 874 883 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-11.8%
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 -77%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht -9%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-76.657%
Financial autonomy (2025)
?
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
-8.684%
Cash flow / Revenue (2025)
?
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
-7.476%
Repayment capacity (2025)
?
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
-1.581
Asset age ratio (2025)
?
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
2015
2017
2018
2019
2020
2021
2022
2024
2025
Debt ratio
36.242
821.888
-450.117
4204.0
157.547
284.243
629.341
-103.084
-76.657
Financial autonomy
52.729
6.332
-15.019
1.241
11.379
7.775
2.703
-4.455
-8.684
Repayment capacity
-0.556
-2.708
-4.314
-3.823
37.627
-3.508
-7.527
-1.725
-1.581
Cash flow / Revenue
-68.783%
-28.418%
-25.912%
-27.523%
0.808%
-21.639%
-7.198%
-4.745%
-7.476%
Sector positioning
Verschuldungsgrad
-76.662025
2022
2024
2025
Q1: 0.0
Med: 8.32
Q3: 38.81
Ausgezeichnet-52 pts over 3 years
Im Jahr 2025 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von TRAINLINE S.A.S. (-76.66). 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
-8.68%2025
2022
2024
2025
Q1: 1.45%
Med: 18.92%
Q3: 38.43%
Beobachten
Im Jahr 2025 liegt in den unteren 25% der Branche das finanzielle autonomie von TRAINLINE S.A.S. (-8.7%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Geringe Autonomie kann die Investitionsfähigkeit einschränken und die Verwundbarkeit erhöhen.
Rückzahlungsfähigkeit
-1.58 ans2025
2022
2024
2025
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.19 ans
Ausgezeichnet
Im Jahr 2025 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von TRAINLINE S.A.S. (-1.6 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 97.42. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2025)
?
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
97.423
Interest coverage (2025)
?
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
-17.457
Liquidity indicators evolution TRAINLINE S.A.S.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2019
2020
2021
2022
2024
2025
Liquidity ratio
327.752
211.584
190.117
214.135
139.762
140.694
123.459
99.403
97.423
Interest coverage
-0.27
-10.215
-28.657
-42.016
0.0
-0.5
-20.941
-7.214
-17.457
Sector positioning
Liquiditätsquote
97.422025
2022
2024
2025
Q1: 123.56
Med: 168.64
Q3: 386.2
Beobachten-7 pts over 3 years
Im Jahr 2025 liegt in den unteren 25% der Branche das liquiditätsquote von TRAINLINE S.A.S. (97.42). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
-17.46x2025
2022
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 0.09x
Beobachten-20 pts over 3 years
Im Jahr 2025 liegt in den unteren 25% der Branche das zinsdeckung von TRAINLINE S.A.S. (-17.5x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Geringe Deckung kann auf Empfindlichkeit gegenüber Zins- oder Einkommensschwankungen hinweisen.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 342 Tage. Lieferantenfrist: 9 Tage. Die Lücke von 333 Tagen belastet den Cashflow. WCR ist negativ (-25 Tage): Der Betrieb generiert strukturell Liquidität. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-3218%), Freisetzung von Liquidität.
Operating WCR (2025)
?
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
-4 253 715 €
Customer credit (2025)
?
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
342 j
Supplier credit (2025)
?
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
9 j
Inventory turnover (2025)
?
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 (2025)
?
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
-25 j
WCR and payment terms evolution TRAINLINE S.A.S.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2021
2022
2024
2025
Operating WCR
136 418 €
2 391 884 €
3 710 326 €
17 855 649 €
-3 623 881 €
9 278 115 €
8 087 645 €
-1 705 345 €
-4 253 715 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
78
32
35
48
133
456
375
295
342
Supplier payment term (days)
31
34
45
8
8
16
10
18
9
Positioning of TRAINLINE S.A.S. in its sector
Comparison with sector Autres services de réservation et activités connexes
Valuation estimate
Based on 163 transactions of similar company sales
(all years),
the value of TRAINLINE S.A.S. is estimated at
23 560 350 €
(range 12 329 774€ - 34 654 523€).
The price/revenue ratio is 0.38x
(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 value2025
163 transactions
12329k€23560k€34654k€
23 560 350 €Range: 12 329 774€ - 34 654 523€
Section all-time
Aggregated at NAF section level
Valuation method used
Revenue Multiple
61 836 241 €
×
0.38x
=23 560 351 €
Range: 12 329 774€ - 34 654 524€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 163 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 (Autres services de réservation et activités connexes)
Compare TRAINLINE S.A.S. with other companies in the same sector:
The revenue of TRAINLINE S.A.S. in 2025 is 61.8 M€.
Is TRAINLINE S.A.S. profitable?
TRAINLINE S.A.S. recorded a net loss in 2025.
Where is the headquarters of TRAINLINE S.A.S. ?
The headquarters of TRAINLINE S.A.S. is located in PARIS (75009), in the department Paris.
Where to find the tax return of TRAINLINE S.A.S. ?
The tax return of TRAINLINE S.A.S. 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 TRAINLINE S.A.S. operate?
TRAINLINE S.A.S. operates in the sector Autres services de réservation et activités connexes (NAF code 79.90Z). 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