Employees: 11 (2023.0)Legal category: 5453Size: PMECreation date: 2015-04-28 (11 years)Status: ActiveBusiness sector: Travaux de menuiserie métallique et serrurerieLocation: GUENROUET (44530), Loire-Atlantique
TREMBLAY SCOP : revenue, balance sheet and financial ratios
TREMBLAY SCOP is a French company
founded 11 years ago,
specialized in the sector Travaux de menuiserie métallique et serrurerie.
Based in GUENROUET (44530),
this company of category PME
shows in 2020 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TREMBLAY SCOP (SIREN 811257948)
Indicator
2025
2024
2022
2021
2020
2019
2018
Revenue
N/C
N/C
N/C
N/C
1 334 062 €
1 141 865 €
1 437 618 €
Net income
126 934 €
179 697 €
72 719 €
71 751 €
42 851 €
59 102 €
129 848 €
EBITDA
N/C
N/C
N/C
N/C
38 771 €
63 984 €
134 774 €
Net margin
N/C
N/C
N/C
N/C
3.2%
5.2%
9.0%
Revenue and income statement
In 2025, TREMBLAY SCOP generates positive net income of 127 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2018-2025: 130 k€ -> 127 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
126 934 €
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 29%. 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 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
28.544%
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
51.539%
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
2018
2019
2020
2021
2022
2024
2025
Debt ratio
73.562
75.178
119.216
77.289
63.704
32.147
28.544
Financial autonomy
45.528
46.212
34.515
37.575
38.77
53.604
51.539
Repayment capacity
1.529
3.203
8.394
None
None
None
None
Cash flow / Revenue
10.167%
6.297%
3.533%
None%
None%
None%
None%
Sector positioning
Debt ratio
28.542025
2022
2024
2025
Q1: 4.19
Med: 16.06
Q3: 36.01
Average
In 2025, the debt ratio of TREMBLAY SCOP (28.54) 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
51.54%2025
2022
2024
2025
Q1: 31.82%
Med: 48.6%
Q3: 62.94%
Good
In 2025, the financial autonomy of TREMBLAY SCOP (51.5%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 236.74. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
236.741
Liquidity indicators evolution TREMBLAY SCOP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2024
2025
Liquidity ratio
383.261
373.978
288.862
227.44
197.407
261.362
236.741
Interest coverage
2.262
5.873
9.742
None
None
None
None
Sector positioning
Liquidity ratio
236.742025
2022
2024
2025
Q1: 169.06
Med: 226.21
Q3: 323.06
Good+10 pts over 3 years
In 2025, the liquidity ratio of TREMBLAY SCOP (236.74) 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.
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: 455 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 96 days. The gap of 359 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
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
0 €
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
455 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
96 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 and payment terms evolution TREMBLAY SCOP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2024
2025
Operating WCR
192 253 €
167 375 €
157 153 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
14
17
21
0
0
0
0
Customer payment term (days)
39
42
41
413
450
0
455
Supplier payment term (days)
13
20
38
151
130
0
96
Positioning of TREMBLAY SCOP in its sector
Comparison with sector Travaux de menuiserie métallique et serrurerie
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 240 557€ to 832 122€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
240k€528k€832k€
528 867 €Range: 240 557€ - 832 122€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 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 (Travaux de menuiserie métallique et serrurerie)
Compare TREMBLAY SCOP with other companies in the same sector:
Yes, TREMBLAY SCOP generated a net profit of 127 k€ in 2025.
Where is the headquarters of TREMBLAY SCOP ?
The headquarters of TREMBLAY SCOP is located in GUENROUET (44530), in the department Loire-Atlantique.
Where to find the tax return of TREMBLAY SCOP ?
The tax return of TREMBLAY SCOP 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 TREMBLAY SCOP operate?
TREMBLAY SCOP operates in the sector Travaux de menuiserie métallique et serrurerie (NAF code 43.32B). 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