Employees: 00 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1988-12-20 (37 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: LAMENTIN (97129), Guadeloupe
TREFIMA SERMETA ANTILLES : revenue, balance sheet and financial ratios
TREFIMA SERMETA ANTILLES is a French company
founded 37 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LAMENTIN (97129),
this company of category ETI
shows in 2022 a revenue of 11.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TREFIMA SERMETA ANTILLES (SIREN 350587028)
Indicator
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
11 544 466 €
12 119 982 €
11 134 549 €
14 227 662 €
15 198 567 €
12 296 949 €
11 921 474 €
15 222 023 €
Net income
-430 603 €
-361 485 €
149 787 €
167 582 €
1 277 942 €
24 320 €
-184 695 €
-657 581 €
EBITDA
87 394 €
569 091 €
609 961 €
693 904 €
569 994 €
238 195 €
152 679 €
-379 672 €
Net margin
-3.7%
-3.0%
1.3%
1.2%
8.4%
0.2%
-1.5%
-4.3%
Revenue and income statement
In 2022, TREFIMA SERMETA ANTILLES achieves revenue of 11.5 M€. Activity remains stable over the period (CAGR: -3.9%). Slight decline of -5% vs 2021. After deducting consumption (8.9 M€), gross margin stands at 2.7 M€, i.e. a rate of 23%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 87 k€, representing 0.8% of revenue. Warning negative scissor effect: despite revenue change (-5%), EBITDA varies by -85%, reducing margin by 3.9 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -431 k€ (-3.7% of revenue), which will impact equity.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
11 544 466 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 685 174 €
EBITDA (2022)
?
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
87 394 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-394 464 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-430 603 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.7%
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 4%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 71%. 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 6.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 0.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
4.148%
Financial autonomy (2022)
?
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
71.413%
Cash flow / Revenue (2022)
?
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
0.474%
Repayment capacity (2022)
?
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
6.716
Asset age ratio (2022)
?
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
2016
2017
2018
2019
2020
2021
2022
Debt ratio
1.535
0.841
0.445
0.03
0.034
0.015
0.021
4.148
Financial autonomy
78.946
77.49
69.022
72.123
83.006
77.208
71.624
71.413
Repayment capacity
-0.26
0.585
-0.987
0.002
0.007
0.003
0.004
6.716
Cash flow / Revenue
-3.262%
0.938%
-0.274%
11.172%
3.297%
4.04%
4.109%
0.474%
Sector positioning
Debt ratio
4.152022
2020
2021
2022
Q1: 0.51
Med: 24.24
Q3: 115.85
Good
In 2022, the debt ratio of TREFIMA SERMETA ANTILLES (4.15) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
71.41%2022
2020
2021
2022
Q1: 18.08%
Med: 52.9%
Q3: 84.23%
Good-6 pts over 3 years
In 2022, the financial autonomy of TREFIMA SERMETA ANTILLES (71.4%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
6.72 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.34 years
Q3: 4.08 years
Average+50 pts over 3 years
In 2022, the repayment capacity of TREFIMA SERMETA ANTILLES (6.72) 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 263.86. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 38.2x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2022)
?
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
263.857
Interest coverage (2022)
?
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
2015
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
358.894
332.633
239.469
253.397
399.45
299.059
291.17
263.857
Interest coverage
-3.043
5.768
5.339
3.343
2.286
1.395
5.1
38.185
Sector positioning
Liquidity ratio
263.862022
2020
2021
2022
Q1: 101.19
Med: 345.91
Q3: 1580.14
Average-6 pts over 3 years
In 2022, the liquidity ratio of TREFIMA SERMETA ANTILLES (263.86) 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
38.19x2022
2020
2021
2022
Q1: -30.73x
Med: 0.0x
Q3: 2.5x
Excellent+15 pts over 3 years
In 2022, the interest coverage of TREFIMA SERMETA ANTILLES (38.2x) 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. Average customer payment term: 47 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 47 days. Inventory turnover is 115 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 163 days of revenue, i.e. 5.2 M€ to permanently finance.
Operating WCR (2022)
?
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
5 219 946 €
Customer credit (2022)
?
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
47 j
Supplier credit (2022)
?
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
47 j
Inventory turnover (2022)
?
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
115 j
WCR in days of revenue (2022)
?
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
163 j
WCR and payment terms evolution TREFIMA SERMETA ANTILLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
Operating WCR
5 763 971 €
5 373 604 €
7 385 425 €
6 989 517 €
6 310 253 €
5 813 682 €
7 131 155 €
5 219 946 €
Inventory turnover (days)
82
124
124
128
115
110
148
115
Customer payment term (days)
61
59
70
50
49
65
38
47
Supplier payment term (days)
40
35
90
52
35
64
55
47
Positioning of TREFIMA SERMETA ANTILLES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 107 transactions of similar company sales
in 2022,
the value of TREFIMA SERMETA ANTILLES is estimated at
3 053 507 €
(range 881 923€ - 5 448 922€).
With an EBITDA of 87 394€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.65x
(in line with sector norms).
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 value2022
107 transactions
881k€3053k€5448k€
3 053 507 €Range: 881 923€ - 5 448 922€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
87 394 €×4.7x
Estimation409 305 €
322 319€ - 685 771€
Revenue Multiple30%
11 544 466 €×0.65x
Estimation7 460 511 €
1 814 597€ - 13 387 509€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 107 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 sièges sociaux)
Compare TREFIMA SERMETA ANTILLES with other companies in the same sector:
Frequently asked questions about TREFIMA SERMETA ANTILLES
What is the revenue of TREFIMA SERMETA ANTILLES ?
The revenue of TREFIMA SERMETA ANTILLES in 2022 is 11.5 M€.
Is TREFIMA SERMETA ANTILLES profitable?
TREFIMA SERMETA ANTILLES recorded a net loss in 2022.
Where is the headquarters of TREFIMA SERMETA ANTILLES ?
The headquarters of TREFIMA SERMETA ANTILLES is located in LAMENTIN (97129), in the department Guadeloupe.
Where to find the tax return of TREFIMA SERMETA ANTILLES ?
The tax return of TREFIMA SERMETA ANTILLES 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 TREFIMA SERMETA ANTILLES operate?
TREFIMA SERMETA ANTILLES operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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