Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1994-12-02 (31 years)Status: ActiveBusiness sector: Promotion immobilière de bureauxLocation: PARIS (75008), Paris
TRIMAX DEVELOPPEMENT : revenue, balance sheet and financial ratios
TRIMAX DEVELOPPEMENT is a French company
founded 31 years ago,
specialized in the sector Promotion immobilière de bureaux.
Based in PARIS (75008),
this company of category PME
shows in 2019 a revenue of 5.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRIMAX DEVELOPPEMENT (SIREN 399608991)
Indicator
2019
2018
2017
2016
Revenue
5 813 793 €
611 980 €
1 775 512 €
1 851 099 €
Net income
-5 021 312 €
869 445 €
554 828 €
-3 806 355 €
EBITDA
-4 603 292 €
-3 232 334 €
-3 015 925 €
-2 675 634 €
Net margin
-86.4%
142.1%
31.2%
-205.6%
Revenue and income statement
In 2019, TRIMAX DEVELOPPEMENT achieves revenue of 5.8 M€. Over the period 2016-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +46.4%. Vs 2018, growth of +850% (612 k€ -> 5.8 M€). After deducting consumption (0 €), gross margin stands at 5.8 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 -4.6 M€, representing -79.2% of revenue. Positive scissor effect: EBITDA margin improves by +449.0 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -5.0 M€ (-86.4% of revenue), which will impact equity.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 813 793 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 813 793 €
EBITDA (2019)
?
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
-4 603 292 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 527 634 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 021 312 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-79.2%
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 3513%. 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
3513.283%
Financial autonomy (2019)
?
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
2.231%
Cash flow / Revenue (2019)
?
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
-192.127%
Repayment capacity (2019)
?
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
-4.4
Asset age ratio (2019)
?
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
Debt ratio
-2018.394
529.187
580.936
3513.283
Financial autonomy
-3.984
12.356
12.107
2.231
Repayment capacity
-5.356
-5.056
-12.525
-4.4
Cash flow / Revenue
-330.986%
-327.217%
-486.591%
-192.127%
Sector positioning
Debt ratio
3513.282019
2017
2018
2019
Q1: 0.0
Med: 1.95
Q3: 81.87
Average
In 2019, the debt ratio of TRIMAX DEVELOPPEMENT (3513.28) 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
2.23%2019
2017
2018
2019
Q1: 1.0%
Med: 22.02%
Q3: 61.52%
Average-10 pts over 3 years
In 2019, the financial autonomy of TRIMAX DEVELOPPEMENT (2.2%) 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
-4.4 years2019
2017
2018
2019
Q1: -0.1 years
Med: 0.0 years
Q3: 0.69 years
Excellent
In 2019, the repayment capacity of TRIMAX DEVELOPPEMENT (-4.40) 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 389.33. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
389.333
Interest coverage (2019)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
295.153
348.515
465.454
389.333
Interest coverage
-76.768
-152.97
-86.1
-73.296
Sector positioning
Liquidity ratio
389.332019
2017
2018
2019
Q1: 119.26
Med: 237.6
Q3: 747.23
Good
In 2019, the liquidity ratio of TRIMAX DEVELOPPEMENT (389.33) 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
-73.3x2019
2017
2018
2019
Q1: -0.24x
Med: 0.0x
Q3: 1.75x
Watch
In 2019, the interest coverage of TRIMAX DEVELOPPEMENT (-73.3x) 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: 131 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 98 days. The gap of 33 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 59 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 2333 days of revenue, i.e. 37.7 M€ to permanently finance. Over 2016-2019, WCR increased by +105%, requiring additional financing.
Operating WCR (2019)
?
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
37 673 669 €
Customer credit (2019)
?
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
131 j
Supplier credit (2019)
?
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
98 j
Inventory turnover (2019)
?
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
59 j
WCR in days of revenue (2019)
?
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
2333 j
WCR and payment terms evolution TRIMAX DEVELOPPEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
18 354 776 €
25 570 125 €
35 111 857 €
37 673 669 €
Inventory turnover (days)
209
193
587
59
Customer payment term (days)
315
202
283
131
Supplier payment term (days)
111
198
299
98
Positioning of TRIMAX DEVELOPPEMENT in its sector
Comparison with sector Promotion immobilière de bureaux
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of TRIMAX DEVELOPPEMENT is estimated at
1 626 474 €
(range 584 862€ - 4 000 217€).
The price/revenue ratio is 0.28x
(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 value2019
80 tx
584k€1626k€4000k€
1 626 474 €Range: 584 862€ - 4 000 217€
NAF 5 all-time
Valuation method used
Revenue Multiple
5 813 793 €
×
0.28x
=1 626 474 €
Range: 584 862€ - 4 000 217€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de bureaux)
Compare TRIMAX DEVELOPPEMENT with other companies in the same sector:
Frequently asked questions about TRIMAX DEVELOPPEMENT
What is the revenue of TRIMAX DEVELOPPEMENT ?
The revenue of TRIMAX DEVELOPPEMENT in 2019 is 5.8 M€.
Is TRIMAX DEVELOPPEMENT profitable?
TRIMAX DEVELOPPEMENT recorded a net loss in 2019.
Where is the headquarters of TRIMAX DEVELOPPEMENT ?
The headquarters of TRIMAX DEVELOPPEMENT is located in PARIS (75008), in the department Paris.
Where to find the tax return of TRIMAX DEVELOPPEMENT ?
The tax return of TRIMAX DEVELOPPEMENT 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 TRIMAX DEVELOPPEMENT operate?
TRIMAX DEVELOPPEMENT operates in the sector Promotion immobilière de bureaux (NAF code 41.10B). 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