TREMPLIN SOLUTIONS : revenue, balance sheet and financial ratios
TREMPLIN SOLUTIONS is a French company
founded 9 years ago,
specialized in the sector Formation continue d'adultes.
Based in GILLY-SUR-ISERE (73200),
this company of category PME
shows in 2022 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TREMPLIN SOLUTIONS (SIREN 829080076)
Indicator
2024
2022
2021
2019
2018
2017
Revenue
N/C
1 863 375 €
1 407 317 €
1 829 764 €
1 171 915 €
262 502 €
Net income
15 590 €
21 863 €
5 107 €
14 146 €
52 253 €
7 027 €
EBITDA
N/C
44 618 €
-15 583 €
-4 052 €
37 158 €
8 097 €
Net margin
N/C
1.2%
0.4%
0.8%
4.5%
2.7%
Revenue and income statement
In 2024, TREMPLIN SOLUTIONS generates positive net income of 16 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2024: 7 k€ -> 16 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 590 €
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 117%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
116.875%
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
18.552%
Solvency indicators evolution TREMPLIN SOLUTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2022
2024
Debt ratio
402.522
120.947
182.062
79.894
79.473
116.875
Financial autonomy
6.905
18.464
9.759
17.492
17.926
18.552
Repayment capacity
7.948
1.457
54.07
-2.72
2.554
None
Cash flow / Revenue
2.899%
3.008%
0.103%
-1.576%
1.624%
None%
Sector positioning
Debt ratio
116.882024
2021
2022
2024
Q1: 0.0
Med: 3.22
Q3: 34.93
Average
In 2024, the debt ratio of TREMPLIN SOLUTIONS (116.88) 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
18.55%2024
2021
2022
2024
Q1: 1.03%
Med: 30.48%
Q3: 60.98%
Average
In 2024, the financial autonomy of TREMPLIN SOLUTIONS (18.6%) 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
2.55 years2022
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.73 years
Average+50 pts over 2 years
In 2022, the repayment capacity of TREMPLIN SOLUTIONS (2.55) 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 161.08. 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
161.08
Liquidity indicators evolution TREMPLIN SOLUTIONS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2021
2022
2024
Liquidity ratio
151.076
148.146
138.712
143.383
145.903
161.08
Interest coverage
6.015
3.935
-27.468
-8.034
2.362
None
Sector positioning
Liquidity ratio
161.082024
2021
2022
2024
Q1: 126.79
Med: 230.24
Q3: 439.51
Average+6 pts over 3 years
In 2024, the liquidity ratio of TREMPLIN SOLUTIONS (161.08) 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
2.36x2022
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 0.63x
Excellent+50 pts over 2 years
In 2022, the interest coverage of TREMPLIN SOLUTIONS (2.4x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution TREMPLIN SOLUTIONS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2022
2024
Operating WCR
79 727 €
160 459 €
157 433 €
78 908 €
120 299 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
184
56
74
72
72
0
Supplier payment term (days)
276
141
161
65
118
0
Positioning of TREMPLIN SOLUTIONS in its sector
Comparison with sector Formation continue d'adultes
Valuation estimate
Based on 134 transactions of similar company sales
(all years),
the value of TREMPLIN SOLUTIONS is estimated at
45 787 €
(range 17 082€ - 247 617€).
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 value2024
134 transactions
17k€45k€247k€
45 787 €Range: 17 082€ - 247 617€
NAF 5 all-time
Valuation method used
Net Income Multiple
15 590 €
×
2.9x
=45 787 €
Range: 17 082€ - 247 618€
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 134 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 (Formation continue d'adultes)
Compare TREMPLIN SOLUTIONS with other companies in the same sector:
Frequently asked questions about TREMPLIN SOLUTIONS
What is the revenue of TREMPLIN SOLUTIONS ?
The revenue of TREMPLIN SOLUTIONS in 2022 is 1.9 M€.
Is TREMPLIN SOLUTIONS profitable?
Yes, TREMPLIN SOLUTIONS generated a net profit of 16 k€ in 2024.
Where is the headquarters of TREMPLIN SOLUTIONS ?
The headquarters of TREMPLIN SOLUTIONS is located in GILLY-SUR-ISERE (73200), in the department Savoie.
Where to find the tax return of TREMPLIN SOLUTIONS ?
The tax return of TREMPLIN SOLUTIONS 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 SOLUTIONS operate?
TREMPLIN SOLUTIONS operates in the sector Formation continue d'adultes (NAF code 85.59A). 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