Employees: 12 (2023.0)Legal category: 5460Size: PMECreation date: 1996-07-01 (29 years)Status: ActiveBusiness sector: Travaux de peinture et vitrerieLocation: LYON (69009), Rhone
TREMPLIN BATIMENT SARL : revenue, balance sheet and financial ratios
TREMPLIN BATIMENT SARL is a French company
founded 29 years ago,
specialized in the sector Travaux de peinture et vitrerie.
Based in LYON (69009),
this company of category PME
shows in 2024 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TREMPLIN BATIMENT SARL (SIREN 408076933)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 431 287 €
1 666 557 €
1 816 381 €
1 442 334 €
1 442 370 €
1 470 931 €
1 268 059 €
1 520 297 €
1 404 888 €
Net income
7 104 €
53 369 €
-129 659 €
42 156 €
8 982 €
24 404 €
-1 827 €
72 077 €
-66 142 €
EBITDA
2 964 €
66 248 €
-145 195 €
18 571 €
-4 419 €
19 689 €
-28 165 €
56 538 €
-52 642 €
Net margin
0.5%
3.2%
-7.1%
2.9%
0.6%
1.7%
-0.1%
4.7%
-4.7%
Revenue and income statement
In 2024, TREMPLIN BATIMENT SARL achieves revenue of 1.4 M€. Revenue is growing positively over 9 years (CAGR: +0.2%). Significant drop of -14% vs 2023. After deducting consumption (162 k€), gross margin stands at 1.3 M€, i.e. a rate of 89%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3 k€, representing 0.2% of revenue. Warning negative scissor effect: despite revenue change (-14%), EBITDA varies by -96%, reducing margin by 3.8 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 7 k€, i.e. 0.5% 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
1 431 287 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 269 584 €
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
2 964 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 705 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 104 €
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
0.2%
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 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 20.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
38.5%
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
34.216%
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
0.26%
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
20.447
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
4.912
12.456
9.411
4.381
2.185
6.485
29.676
43.957
38.5
Financial autonomy
43.711
51.795
50.868
53.06
47.293
53.828
29.823
31.768
34.216
Repayment capacity
-0.216
0.635
-0.763
0.748
1.211
1.257
-0.426
1.435
20.447
Cash flow / Revenue
-3.983%
4.047%
-2.7%
1.194%
0.368%
1.152%
-7.145%
3.681%
0.26%
Sector positioning
Debt ratio
38.52024
2022
2023
2024
Q1: 0.1
Med: 10.87
Q3: 41.68
Average+13 pts over 3 years
In 2024, the debt ratio of TREMPLIN BATIMENT SARL (38.50) 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
34.22%2024
2022
2023
2024
Q1: 4.85%
Med: 31.3%
Q3: 55.52%
Good
In 2024, the financial autonomy of TREMPLIN BATIMENT SARL (34.2%) 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
20.45 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.77 years
Watch+50 pts over 3 years
In 2024, the repayment capacity of TREMPLIN BATIMENT SARL (20.45) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 178.24. 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 36.8x. Operating income very largely covers interest expenses: high safety margin.
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
178.239
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
187.743
231.008
217.933
212.354
186.931
217.818
163.084
188.672
178.239
Interest coverage
-0.919
0.21
-0.309
0.269
-0.588
0.307
-0.092
1.042
36.775
Sector positioning
Liquidity ratio
178.242024
2022
2023
2024
Q1: 141.41
Med: 207.71
Q3: 324.54
Average
In 2024, the liquidity ratio of TREMPLIN BATIMENT SARL (178.24) 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
36.77x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.55x
Excellent+51 pts over 3 years
In 2024, the interest coverage of TREMPLIN BATIMENT SARL (36.8x) 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: 56 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 60 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 39 days of revenue, i.e. 156 k€ to permanently finance. Notable WCR improvement over the period (-40%), 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
156 468 €
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
56 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
60 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
6 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
39 j
WCR and payment terms evolution TREMPLIN BATIMENT SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
259 497 €
140 627 €
132 880 €
153 580 €
175 536 €
186 364 €
315 287 €
194 437 €
156 468 €
Inventory turnover (days)
5
7
6
7
10
7
6
5
6
Customer payment term (days)
78
43
47
45
50
51
63
56
56
Supplier payment term (days)
71
42
63
56
82
61
62
69
60
Positioning of TREMPLIN BATIMENT SARL in its sector
Comparison with sector Travaux de peinture et vitrerie
Valuation estimate
Based on 88 transactions of similar company sales
(all years),
the value of TREMPLIN BATIMENT SARL is estimated at
86 250 €
(range 38 588€ - 152 845€).
With an EBITDA of 2 964€, the sector multiple of 2.7x is applied.
The price/revenue ratio is 0.18x
(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
88 tx
38k€86k€152k€
86 250 €Range: 38 588€ - 152 845€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 964 €×2.7x
Estimation8 045 €
2 435€ - 13 923€
Revenue Multiple30%
1 431 287 €×0.18x
Estimation260 010 €
119 637€ - 459 460€
Net Income Multiple20%
7 104 €×3.0x
Estimation21 127 €
7 399€ - 40 230€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 88 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 peinture et vitrerie)
Compare TREMPLIN BATIMENT SARL with other companies in the same sector:
Frequently asked questions about TREMPLIN BATIMENT SARL
What is the revenue of TREMPLIN BATIMENT SARL ?
The revenue of TREMPLIN BATIMENT SARL in 2024 is 1.4 M€.
Is TREMPLIN BATIMENT SARL profitable?
Yes, TREMPLIN BATIMENT SARL generated a net profit of 7 k€ in 2024.
Where is the headquarters of TREMPLIN BATIMENT SARL ?
The headquarters of TREMPLIN BATIMENT SARL is located in LYON (69009), in the department Rhone.
Where to find the tax return of TREMPLIN BATIMENT SARL ?
The tax return of TREMPLIN BATIMENT SARL 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 TREMPLIN BATIMENT SARL operate?
TREMPLIN BATIMENT SARL operates in the sector Travaux de peinture et vitrerie (NAF code 43.34Z). 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