TRIGO SUPPLY CHAIN FRANCE : revenue, balance sheet and financial ratios
TRIGO SUPPLY CHAIN FRANCE is a French company
founded 20 years ago,
specialized in the sector Activités des sociétés holding.
Based in CARQUEFOU (44470),
this company of category ETI
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRIGO SUPPLY CHAIN FRANCE (SIREN 482763471)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 946 836 €
2 567 954 €
2 582 106 €
2 907 965 €
3 228 941 €
3 487 629 €
32 279 €
N/C
479 655 €
Net income
-60 513 €
335 434 €
259 342 €
295 995 €
487 994 €
353 472 €
-4 715 €
3 285 424 €
304 682 €
EBITDA
-250 040 €
311 386 €
364 504 €
397 378 €
662 714 €
648 128 €
-18 126 €
-14 918 €
47 194 €
Net margin
-3.1%
13.1%
10.0%
10.2%
15.1%
10.1%
-14.6%
N/C
63.5%
Revenue and income statement
In 2024, TRIGO SUPPLY CHAIN FRANCE achieves revenue of 1.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +19.1%. Significant drop of -24% vs 2023. After deducting consumption (112 k€), gross margin stands at 1.8 M€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -250 k€, representing -12.8% of revenue. Warning negative scissor effect: despite revenue change (-24%), EBITDA varies by -180%, reducing margin by 25.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -61 k€ (-3.1% 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
1 946 836 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 835 166 €
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
-250 040 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-199 406 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-60 513 €
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
-12.8%
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 0%. 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 83%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.231%
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
83.465%
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
-6.38%
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
-0.113
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution TRIGO SUPPLY CHAIN FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
1.95
24.771
26.151
20.599
20.652
14.873
14.484
0.231
Financial autonomy
90.996
97.909
74.52
70.992
73.466
75.777
81.636
82.04
83.465
Repayment capacity
0.0
0.019
-233.53
2.794
2.5
11.219
3.441
2.315
-0.113
Cash flow / Revenue
63.521%
None%
-14.418%
12.725%
13.342%
3.497%
9.601%
14.909%
-6.38%
Sector positioning
Debt ratio
0.232024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Good-25 pts over 3 years
In 2024, the debt ratio of TRIGO SUPPLY CHAIN FRANCE (0.23) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
83.47%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Good
In 2024, the financial autonomy of TRIGO SUPPLY CHAIN FRANCE (83.5%) 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
-0.11 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of TRIGO SUPPLY CHAIN FRANCE (-0.11) 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 619.86. 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
619.863
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
-12.111
Liquidity indicators evolution TRIGO SUPPLY CHAIN FRANCE
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
268.87
54796.897
1377.111
1061.622
978.425
1193.403
1619.308
1725.795
619.863
Interest coverage
2.547
-5.135
-4.309
0.78
0.95
3.326
0.536
10.557
-12.111
Sector positioning
Liquidity ratio
619.862024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-15 pts over 3 years
In 2024, the liquidity ratio of TRIGO SUPPLY CHAIN FRANCE (619.86) 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
-12.11x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average-29 pts over 3 years
In 2024, the interest coverage of TRIGO SUPPLY CHAIN FRANCE (-12.1x) 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: 32 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 31 days. The company must finance 1 days of gap between collections and payments. Inventory turnover is 27 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 1125 days of revenue, i.e. 6.1 M€ to permanently finance. Over 2016-2024, WCR increased by +3907%, 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
6 085 323 €
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
32 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
31 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
27 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
1125 j
WCR and payment terms evolution TRIGO SUPPLY CHAIN FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
151 878 €
0 €
4 643 209 €
5 891 582 €
6 380 549 €
6 805 714 €
6 670 535 €
7 040 637 €
6 085 323 €
Inventory turnover (days)
0
0
367
9
12
11
16
18
27
Customer payment term (days)
71
0
8411
76
60
42
41
40
32
Supplier payment term (days)
209
197
1938
61
69
66
39
37
31
Positioning of TRIGO SUPPLY CHAIN FRANCE in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of TRIGO SUPPLY CHAIN FRANCE is estimated at
1 146 241 €
(range 713 107€ - 1 362 665€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
713k€1146k€1362k€
1 146 241 €Range: 713 107€ - 1 362 665€
NAF 5 année 2024
Valuation method used
Revenue Multiple
1 946 836 €
×
0.59x
=1 146 242 €
Range: 713 108€ - 1 362 666€
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 54 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 sociétés holding)
Compare TRIGO SUPPLY CHAIN FRANCE with other companies in the same sector:
Frequently asked questions about TRIGO SUPPLY CHAIN FRANCE
What is the revenue of TRIGO SUPPLY CHAIN FRANCE ?
The revenue of TRIGO SUPPLY CHAIN FRANCE in 2024 is 1.9 M€.
Is TRIGO SUPPLY CHAIN FRANCE profitable?
TRIGO SUPPLY CHAIN FRANCE recorded a net loss in 2024.
Where is the headquarters of TRIGO SUPPLY CHAIN FRANCE ?
The headquarters of TRIGO SUPPLY CHAIN FRANCE is located in CARQUEFOU (44470), in the department Loire-Atlantique.
Where to find the tax return of TRIGO SUPPLY CHAIN FRANCE ?
The tax return of TRIGO SUPPLY CHAIN FRANCE 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 TRIGO SUPPLY CHAIN FRANCE operate?
TRIGO SUPPLY CHAIN FRANCE operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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