Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2012-08-01 (13 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: EYBENS (38320), Isere
TRIDENTT 080 : revenue, balance sheet and financial ratios
TRIDENTT 080 is a French company
founded 13 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in EYBENS (38320),
this company of category ETI
shows in 2022 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRIDENTT 080 (SIREN 753141704)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
2 432 979 €
2 164 558 €
1 688 085 €
4 184 947 €
4 306 465 €
3 700 985 €
N/C
Net income
55 230 €
38 708 €
4 607 €
13 903 €
138 205 €
30 374 €
75 036 €
EBITDA
-11 955 €
-30 083 €
-26 512 €
-52 169 €
1 504 €
-133 816 €
N/C
Net margin
2.3%
1.8%
0.3%
0.3%
3.2%
0.8%
N/C
Revenue and income statement
In 2022, TRIDENTT 080 achieves revenue of 2.4 M€. Revenue is declining over the period 2017-2022 (CAGR: -8.0%). Vs 2021, growth of +12% (2.2 M€ -> 2.4 M€). After deducting consumption (0 €), gross margin stands at 2.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -12 k€, representing -0.5% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 55 k€, i.e. 2.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 432 979 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 432 979 €
EBITDA (2022)
?
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
-11 955 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
38 573 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
55 230 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-0.5%
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 425%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
424.982%
Financial autonomy (2022)
?
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
8.968%
Cash flow / Revenue (2022)
?
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
-1.018%
Repayment capacity (2022)
?
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
-38.393
Asset age ratio (2022)
?
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
Debt ratio
23.616
0.0
0.0
129.365
327.754
630.412
424.982
Financial autonomy
14.92
10.852
17.506
6.243
11.196
8.626
8.968
Repayment capacity
None
0.0
0.0
-2.782
-3.114
-38.48
-38.393
Cash flow / Revenue
None%
-4.07%
-0.149%
-1.396%
-8.097%
-1.242%
-1.018%
Sector positioning
Debt ratio
424.982022
2020
2021
2022
Q1: 0.0
Med: 3.3
Q3: 38.77
Watch
In 2022, the debt ratio of TRIDENTT 080 (424.98) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
8.97%2022
2020
2021
2022
Q1: 13.84%
Med: 26.85%
Q3: 44.45%
Average
In 2022, the financial autonomy of TRIDENTT 080 (9.0%) 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
-38.39 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 0.43 years
Excellent
In 2022, the repayment capacity of TRIDENTT 080 (-38.39) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 184.65. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
184.651
Interest coverage (2022)
?
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
-9.36
Liquidity indicators evolution TRIDENTT 080
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
118.238
107.788
117.347
107.873
181.551
254.725
184.651
Interest coverage
None
-15.698
1920.678
-19.155
-52.158
-12.608
-9.36
Sector positioning
Liquidity ratio
184.652022
2020
2021
2022
Q1: 117.58
Med: 148.51
Q3: 202.36
Good+10 pts over 3 years
In 2022, the liquidity ratio of TRIDENTT 080 (184.65) 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
-9.36x2022
2020
2021
2022
Q1: 0.0x
Med: 0.07x
Q3: 1.88x
Average
In 2022, the interest coverage of TRIDENTT 080 (-9.4x) 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: 116 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 254 days. Excellent situation: suppliers finance 138 days of the operating cycle (retail model). Overall, WCR represents 244 days of revenue, i.e. 1.6 M€ to permanently finance.
Operating WCR (2022)
?
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
1 649 681 €
Customer credit (2022)
?
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
116 j
Supplier credit (2022)
?
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
254 j
Inventory turnover (2022)
?
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 (2022)
?
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
244 j
WCR and payment terms evolution TRIDENTT 080
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
0 €
224 243 €
416 435 €
621 967 €
551 801 €
1 369 234 €
1 649 681 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
112
66
89
66
100
116
Supplier payment term (days)
0
38
59
138
58
125
254
Positioning of TRIDENTT 080 in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of TRIDENTT 080 is estimated at
153 151 €
(range 108 659€ - 307 175€).
The price/revenue ratio is 0.08x
(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.
Estimated enterprise value2022
135 transactions
108k€153k€307k€
153 151 €Range: 108 659€ - 307 175€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
2 432 979 €×0.08x
Estimation187 175 €
146 895€ - 334 619€
Net Income Multiple20%
55 230 €×1.8x
Estimation102 116 €
51 307€ - 266 011€
How is this estimate calculated?
This estimate is based on the analysis of 135 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 (Activités des agences de travail temporaire )
Compare TRIDENTT 080 with other companies in the same sector:
Yes, TRIDENTT 080 generated a net profit of 55 k€ in 2022.
Where is the headquarters of TRIDENTT 080 ?
The headquarters of TRIDENTT 080 is located in EYBENS (38320), in the department Isere.
Where to find the tax return of TRIDENTT 080 ?
The tax return of TRIDENTT 080 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 TRIDENTT 080 operate?
TRIDENTT 080 operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). 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