Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2009-11-09 (16 years)Status: ActiveBusiness sector: Programmation informatiqueLocation: PARIS (75009), Paris
TRIPADVISOR FRANCE : revenue, balance sheet and financial ratios
TRIPADVISOR FRANCE is a French company
founded 16 years ago,
specialized in the sector Programmation informatique.
Based in PARIS (75009),
this company of category ETI
shows in 2024 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRIPADVISOR FRANCE (SIREN 519113310)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
1 583 937 €
1 622 616 €
2 342 465 €
2 070 832 €
1 743 245 €
1 993 167 €
1 629 118 €
1 215 201 €
Net income
101 704 €
95 763 €
127 403 €
106 895 €
86 162 €
98 767 €
53 712 €
53 393 €
EBITDA
112 526 €
27 100 €
240 740 €
148 151 €
121 103 €
146 474 €
79 862 €
103 748 €
Net margin
6.4%
5.9%
5.4%
5.2%
4.9%
5.0%
3.3%
4.4%
Revenue and income statement
In 2024, TRIPADVISOR FRANCE achieves revenue of 1.6 M€. Revenue is growing positively over 8 years (CAGR: +3.4%). Slight decline of -2% vs 2023. After deducting consumption (0 €), gross margin stands at 1.6 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 113 k€, representing 7.1% of revenue. Positive scissor effect: EBITDA margin improves by +5.4 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 102 k€, i.e. 6.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 583 937 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 583 937 €
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
112 526 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
118 766 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
101 704 €
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
7.1%
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 47%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 6.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.0%
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
47.182%
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
6.421%
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
0.0
Asset age ratio (2024)
?
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
2023
2024
Debt ratio
14.852
3.714
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
38.158
44.261
32.862
49.501
23.665
10.183
26.8
47.182
Repayment capacity
0.623
0.246
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
6.215%
3.428%
5.319%
5.002%
5.212%
8.215%
1.28%
6.421%
Sector positioning
Debt ratio
0.02024
2021
2023
2024
Q1: 0.0
Med: 3.36
Q3: 42.51
Excellent
In 2024, the debt ratio of TRIPADVISOR FRANCE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
47.18%2024
2021
2023
2024
Q1: 3.88%
Med: 34.74%
Q3: 63.98%
Good+30 pts over 3 years
In 2024, the financial autonomy of TRIPADVISOR FRANCE (47.2%) 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
0.0 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.39 years
Excellent
In 2024, the repayment capacity of TRIPADVISOR FRANCE (0.00) 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 187.92. 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
187.919
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
-1.062
Liquidity indicators evolution TRIPADVISOR FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
185.105
189.087
152.247
207.315
135.16
117.101
136.611
187.919
Interest coverage
1.291
0.15
1.389
0.178
-0.91
0.994
6.218
-1.062
Sector positioning
Liquidity ratio
187.922024
2021
2023
2024
Q1: 132.21
Med: 250.32
Q3: 499.26
Average+12 pts over 3 years
In 2024, the liquidity ratio of TRIPADVISOR FRANCE (187.92) 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
-1.06x2024
2021
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Average-50 pts over 3 years
In 2024, the interest coverage of TRIPADVISOR FRANCE (-1.1x) 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: 34 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 216 days. Excellent situation: suppliers finance 182 days of the operating cycle (retail model). WCR is negative (-60 days): operations structurally generate cash. Notable WCR improvement over the period (-121%), 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
-264 359 €
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
34 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
216 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
-60 j
WCR and payment terms evolution TRIPADVISOR FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
-119 503 €
-122 950 €
-116 202 €
-293 318 €
365 129 €
-407 800 €
-392 933 €
-264 359 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
60
38
109
30
11
134
14
34
Supplier payment term (days)
55
43
59
36
318
519
170
216
Positioning of TRIPADVISOR FRANCE in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of TRIPADVISOR FRANCE is estimated at
297 959 €
(range 146 246€ - 780 733€).
With an EBITDA of 112 526€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.27x
(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
120 transactions
146k€297k€780k€
297 959 €Range: 146 246€ - 780 733€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
112 526 €×2.2x
Estimation250 227 €
108 580€ - 688 341€
Revenue Multiple30%
1 583 937 €×0.27x
Estimation430 210 €
243 192€ - 1 052 153€
Net Income Multiple20%
101 704 €×2.2x
Estimation218 914 €
94 996€ - 604 588€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 120 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 (Programmation informatique)
Compare TRIPADVISOR FRANCE with other companies in the same sector:
Frequently asked questions about TRIPADVISOR FRANCE
What is the revenue of TRIPADVISOR FRANCE ?
The revenue of TRIPADVISOR FRANCE in 2024 is 1.6 M€.
Is TRIPADVISOR FRANCE profitable?
Yes, TRIPADVISOR FRANCE generated a net profit of 102 k€ in 2024.
Where is the headquarters of TRIPADVISOR FRANCE ?
The headquarters of TRIPADVISOR FRANCE is located in PARIS (75009), in the department Paris.
Where to find the tax return of TRIPADVISOR FRANCE ?
The tax return of TRIPADVISOR 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 TRIPADVISOR FRANCE operate?
TRIPADVISOR FRANCE operates in the sector Programmation informatique (NAF code 62.01Z). 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