Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 2007-12-17 (18 years)Status: ActiveBusiness sector: Récupération de déchets triésLocation: CASTELNAU-LE-LEZ (34170), Herault
TRIADE AVENIR SUD : revenue, balance sheet and financial ratios
TRIADE AVENIR SUD is a French company
founded 18 years ago,
specialized in the sector Récupération de déchets triés.
Based in CASTELNAU-LE-LEZ (34170),
this company of category GE
shows in 2024 a revenue of 1.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRIADE AVENIR SUD (SIREN 501540066)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 473 454 €
1 412 417 €
810 422 €
1 090 379 €
1 187 663 €
1 244 183 €
1 510 574 €
1 394 973 €
1 327 421 €
Net income
-1 709 €
-230 €
-220 €
3 230 €
4 568 €
12 506 €
14 821 €
44 667 €
55 635 €
EBITDA
10 359 €
-8 396 €
14 377 €
125 044 €
26 552 €
41 157 €
48 455 €
61 417 €
66 699 €
Net margin
-0.1%
-0.0%
-0.0%
0.3%
0.4%
1.0%
1.0%
3.2%
4.2%
Revenue and income statement
In 2024, TRIADE AVENIR SUD achieves revenue of 1.5 M€. Revenue is growing positively over 9 years (CAGR: +1.3%). Vs 2023: +4%. After deducting consumption (387 k€), gross margin stands at 1.1 M€, i.e. a rate of 74%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 10 k€, representing 0.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -2 k€ (-0.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 473 454 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 086 942 €
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
10 359 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-13 645 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 709 €
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
0.7%
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 1%. 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.4% 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
0.902%
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
18.177%
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
1.405%
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
0.087
Solvency indicators evolution TRIADE AVENIR SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
5.836
2.777
18.412
2.021
2.448
1.949
1.18
1.322
0.902
Financial autonomy
16.306
22.821
29.784
26.912
30.66
48.383
41.014
24.019
18.177
Repayment capacity
0.08
0.057
0.404
0.11
0.321
0.035
0.246
6.509
0.087
Cash flow / Revenue
5.785%
4.925%
4.768%
2.445%
1.154%
9.402%
1.094%
0.029%
1.405%
Sector positioning
Debt ratio
0.92024
2022
2023
2024
Q1: 0.9
Med: 20.2
Q3: 81.52
Excellent
In 2024, the debt ratio of TRIADE AVENIR SUD (0.90) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
18.18%2024
2022
2023
2024
Q1: 19.47%
Med: 41.89%
Q3: 64.94%
Average-22 pts over 3 years
In 2024, the financial autonomy of TRIADE AVENIR SUD (18.2%) 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
0.09 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.38 years
Q3: 2.64 years
Good-8 pts over 3 years
In 2024, the repayment capacity of TRIADE AVENIR SUD (0.09) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 133.73. 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 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
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
133.731
Interest coverage (2024)
?
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
0.193
Liquidity indicators evolution TRIADE AVENIR SUD
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
108.345
126.151
169.33
153.809
172.304
279.441
217.54
144.888
133.731
Interest coverage
-0.432
0.028
0.223
0.134
0.655
0.031
0.007
-0.989
0.193
Sector positioning
Liquidity ratio
133.732024
2022
2023
2024
Q1: 132.55
Med: 203.13
Q3: 363.17
Average-25 pts over 3 years
In 2024, the liquidity ratio of TRIADE AVENIR SUD (133.73) 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
0.19x2024
2022
2023
2024
Q1: 0.0x
Med: 0.95x
Q3: 7.43x
Average
In 2024, the interest coverage of TRIADE AVENIR SUD (0.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 87 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 174 days. Excellent situation: suppliers finance 87 days of the operating cycle (retail model). Overall, WCR represents 209 days of revenue, i.e. 857 k€ to permanently finance. Over 2016-2024, WCR increased by +104%, requiring additional financing.
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
856 961 €
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
87 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
174 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 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
209 j
WCR and payment terms evolution TRIADE AVENIR SUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
419 717 €
461 792 €
374 018 €
456 964 €
447 024 €
320 735 €
377 349 €
751 420 €
856 961 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
86
101
55
128
120
70
95
85
87
Supplier payment term (days)
136
114
44
98
77
26
70
141
174
Positioning of TRIADE AVENIR SUD in its sector
Comparison with sector Récupération de déchets triés
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of TRIADE AVENIR SUD is estimated at
106 064 €
(range 80 537€ - 202 595€).
With an EBITDA of 10 359€, the sector multiple of 1.0x 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
85 tx
80k€106k€202k€
106 064 €Range: 80 537€ - 202 595€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 359 €×1.0x
Estimation10 528 €
2 046€ - 21 833€
Revenue Multiple30%
1 473 454 €×0.18x
Estimation265 291 €
211 358€ - 503 868€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Récupération de déchets triés)
Compare TRIADE AVENIR SUD with other companies in the same sector:
Frequently asked questions about TRIADE AVENIR SUD
What is the revenue of TRIADE AVENIR SUD ?
The revenue of TRIADE AVENIR SUD in 2024 is 1.5 M€.
Is TRIADE AVENIR SUD profitable?
TRIADE AVENIR SUD recorded a net loss in 2024.
Where is the headquarters of TRIADE AVENIR SUD ?
The headquarters of TRIADE AVENIR SUD is located in CASTELNAU-LE-LEZ (34170), in the department Herault.
Where to find the tax return of TRIADE AVENIR SUD ?
The tax return of TRIADE AVENIR SUD 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 TRIADE AVENIR SUD operate?
TRIADE AVENIR SUD operates in the sector Récupération de déchets triés (NAF code 38.32Z). 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