Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-01-03 (14 years)Status: ActiveBusiness sector: Agences immobilièresLocation: PARIS (75008), Paris
TRIANON HOMES INTERNATIONAL : revenue, balance sheet and financial ratios
TRIANON HOMES INTERNATIONAL is a French company
founded 14 years ago,
specialized in the sector Agences immobilières.
Based in PARIS (75008),
this company of category PME
shows in 2019 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRIANON HOMES INTERNATIONAL (SIREN 539327031)
Indicator
2020
2019
2018
2017
2016
2015
Revenue
N/C
1 052 801 €
499 544 €
70 428 €
211 755 €
218 892 €
Net income
43 342 €
21 566 €
55 509 €
-4 693 €
-581 €
19 036 €
EBITDA
N/C
32 229 €
71 515 €
-490 €
1 912 €
20 601 €
Net margin
N/C
2.0%
11.1%
-6.7%
-0.3%
8.7%
Revenue and income statement
In 2020, TRIANON HOMES INTERNATIONAL generates positive net income of 43 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2020: 19 k€ -> 43 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
43 342 €
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 145%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
145.272%
Financial autonomy (2020)
?
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
17.977%
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution TRIANON HOMES INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Debt ratio
6.786
14.212
1.72
25.575
39.194
145.272
Financial autonomy
35.727
78.174
75.403
16.615
24.117
17.977
Repayment capacity
0.231
6.792
-2.278
0.553
2.485
None
Cash flow / Revenue
9.405%
0.688%
-0.696%
11.148%
2.127%
None%
Sector positioning
Debt ratio
145.272020
2018
2019
2020
Q1: 0.02
Med: 18.55
Q3: 94.01
Average+18 pts over 3 years
In 2020, the debt ratio of TRIANON HOMES INTERNATIONAL (145.27) 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
17.98%2020
2018
2019
2020
Q1: 7.66%
Med: 31.23%
Q3: 59.46%
Average
In 2020, the financial autonomy of TRIANON HOMES INTERNATIONAL (18.0%) 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
2.48 years2019
2018
2019
Q1: 0.0 years
Med: 0.01 years
Q3: 1.3 years
Average+13 pts over 2 years
In 2019, the repayment capacity of TRIANON HOMES INTERNATIONAL (2.48) 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 262.98. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
262.978
Liquidity indicators evolution TRIANON HOMES INTERNATIONAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
Liquidity ratio
394.471
876.397
412.209
220.512
1499.248
262.978
Interest coverage
0.083
0.0
0.0
0.0
0.0
None
Sector positioning
Liquidity ratio
262.982020
2018
2019
2020
Q1: 117.79
Med: 199.58
Q3: 409.72
Good
In 2020, the liquidity ratio of TRIANON HOMES INTERNATIONAL (262.98) 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.
Interest coverage
0.0x2019
2018
2019
Q1: 0.0x
Med: 0.0x
Q3: 1.32x
Average
In 2019, the interest coverage of TRIANON HOMES INTERNATIONAL (0.0x) 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.
Operating WCR (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 TRIANON HOMES INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Operating WCR
96 934 €
82 582 €
14 362 €
-156 672 €
117 345 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
109
93
55
226
118
0
Supplier payment term (days)
88
16
30
8
6
0
Positioning of TRIANON HOMES INTERNATIONAL in its sector
Comparison with sector Agences immobilières
Valuation estimate
Based on 99 transactions of similar company sales
in 2020,
the value of TRIANON HOMES INTERNATIONAL is estimated at
109 103 €
(range 33 151€ - 580 665€).
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 value2020
99 tx
33k€109k€580k€
109 103 €Range: 33 151€ - 580 665€
NAF 5 année 2020
Valuation method used
Net Income Multiple
43 342 €
×
2.5x
=109 103 €
Range: 33 151€ - 580 665€
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 99 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 (Agences immobilières)
Compare TRIANON HOMES INTERNATIONAL with other companies in the same sector:
Frequently asked questions about TRIANON HOMES INTERNATIONAL
What is the revenue of TRIANON HOMES INTERNATIONAL ?
The revenue of TRIANON HOMES INTERNATIONAL in 2019 is 1.1 M€.
Is TRIANON HOMES INTERNATIONAL profitable?
Yes, TRIANON HOMES INTERNATIONAL generated a net profit of 43 k€ in 2020.
Where is the headquarters of TRIANON HOMES INTERNATIONAL ?
The headquarters of TRIANON HOMES INTERNATIONAL is located in PARIS (75008), in the department Paris.
Where to find the tax return of TRIANON HOMES INTERNATIONAL ?
The tax return of TRIANON HOMES INTERNATIONAL 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 TRIANON HOMES INTERNATIONAL operate?
TRIANON HOMES INTERNATIONAL operates in the sector Agences immobilières (NAF code 68.31Z). 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