TRIGO WESTERN EUROPE : revenue, balance sheet and financial ratios
TRIGO WESTERN EUROPE is a French company
founded 12 years ago,
specialized in the sector Services administratifs combinés de bureau.
Based in NANTERRE (92000),
this company of category ETI
shows in 2024 a revenue of 5.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRIGO WESTERN EUROPE (SIREN 799245261)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
4 984 588 €
4 798 669 €
5 095 136 €
4 700 561 €
4 362 981 €
4 636 350 €
6 542 626 €
8 415 713 €
8 413 285 €
6 836 716 €
2 641 250 €
Net income
-2 833 258 €
-460 570 €
12 193 905 €
-677 673 €
-13 768 374 €
-982 628 €
12 358 705 €
9 789 540 €
5 420 871 €
1 157 443 €
-252 916 €
EBITDA
-31 868 €
283 214 €
684 266 €
65 826 €
-625 485 €
-10 993 €
970 319 €
689 707 €
670 200 €
330 047 €
-101 661 €
Net margin
-56.8%
-9.6%
239.3%
-14.4%
-315.6%
-21.2%
188.9%
116.3%
64.4%
16.9%
-9.6%
Revenue and income statement
In 2024, TRIGO WESTERN EUROPE achieves revenue of 5.0 M€. Over the period 2014-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.6%. Vs 2023: +4%. After deducting consumption (0 €), gross margin stands at 5.0 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 -32 k€, representing -0.6% of revenue. Warning negative scissor effect: despite revenue change (+4%), EBITDA varies by -111%, reducing margin by 6.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -2.8 M€ (-56.8% 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
4 984 588 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 984 588 €
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
-31 868 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-10 134 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-2 833 258 €
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
-0.6%
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 40%. The balance between equity and debt is satisfactory.
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
145.239%
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
39.641%
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
-52.938%
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
-14.533
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 WESTERN EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
205.016
28.186
46.259
73.625
67.495
67.629
138.843
201.096
121.165
124.534
145.239
Financial autonomy
13.744
69.929
61.955
54.013
58.065
56.908
40.189
32.329
44.017
43.579
39.641
Repayment capacity
3.336
3.404
1.92
2.119
1.73
67.583
-9.62
-64.164
-177.766
-56.536
-14.533
Cash flow / Revenue
10.458%
23.928%
70.164%
121.063%
193.703%
6.837%
-59.693%
-11.641%
-3.967%
-13.421%
-52.938%
Sector positioning
Debt ratio
145.242024
2022
2023
2024
Q1: 0.0
Med: 11.23
Q3: 90.41
Average
In 2024, the debt ratio of TRIGO WESTERN EUROPE (145.24) 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
39.64%2024
2022
2023
2024
Q1: 5.18%
Med: 39.1%
Q3: 79.71%
Good
In 2024, the financial autonomy of TRIGO WESTERN EUROPE (39.6%) 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
-14.53 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 2.9 years
Excellent
In 2024, the repayment capacity of TRIGO WESTERN EUROPE (-14.53) 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 117.55. 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
117.547
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
-6667.183
Liquidity indicators evolution TRIGO WESTERN EUROPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
161.37
253.504
270.461
270.049
492.607
492.68
85.947
174.14
173.194
167.874
117.547
Interest coverage
-1.84
59.878
36.075
101.165
95.532
-8595.361
-2200.697
1358.872
113.327
667.114
-6667.183
Sector positioning
Liquidity ratio
117.552024
2022
2023
2024
Q1: 104.39
Med: 336.39
Q3: 1728.48
Average-8 pts over 3 years
In 2024, the liquidity ratio of TRIGO WESTERN EUROPE (117.55) 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
-6667.18x2024
2022
2023
2024
Q1: -24.69x
Med: 0.0x
Q3: 0.2x
Watch-50 pts over 3 years
In 2024, the interest coverage of TRIGO WESTERN EUROPE (-6667.2x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 104 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 104 days. WCR is negative (-22 days): operations structurally generate cash. Notable WCR improvement over the period (-118%), freeing up cash.
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
-309 692 €
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
104 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
104 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
-22 j
WCR and payment terms evolution TRIGO WESTERN EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 728 936 €
4 780 437 €
6 894 519 €
5 736 150 €
5 507 190 €
5 176 624 €
-831 148 €
164 661 €
401 293 €
139 545 €
-309 692 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
278
210
119
71
159
31
60
105
145
137
104
Supplier payment term (days)
157
104
146
99
44
54
133
44
69
58
104
Positioning of TRIGO WESTERN EUROPE in its sector
Comparison with sector Services administratifs combinés de bureau
Valuation estimate
Based on 173 transactions of similar company sales
(all years),
the value of TRIGO WESTERN EUROPE is estimated at
1 916 065 €
(range 802 306€ - 4 327 979€).
The price/revenue ratio is 0.38x
(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 value2024
173 transactions
802k€1916k€4327k€
1 916 065 €Range: 802 306€ - 4 327 979€
NAF 5 all-time
Valuation method used
Revenue Multiple
4 984 588 €
×
0.38x
=1 916 066 €
Range: 802 306€ - 4 327 980€
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 173 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 (Services administratifs combinés de bureau)
Compare TRIGO WESTERN EUROPE with other companies in the same sector:
Frequently asked questions about TRIGO WESTERN EUROPE
What is the revenue of TRIGO WESTERN EUROPE ?
The revenue of TRIGO WESTERN EUROPE in 2024 is 5.0 M€.
Is TRIGO WESTERN EUROPE profitable?
TRIGO WESTERN EUROPE recorded a net loss in 2024.
Where is the headquarters of TRIGO WESTERN EUROPE ?
The headquarters of TRIGO WESTERN EUROPE is located in NANTERRE (92000), in the department Hauts-de-Seine.
Where to find the tax return of TRIGO WESTERN EUROPE ?
The tax return of TRIGO WESTERN EUROPE 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 WESTERN EUROPE operate?
TRIGO WESTERN EUROPE operates in the sector Services administratifs combinés de bureau (NAF code 82.11Z). 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