TRIVEC SYSTEMS : revenue, balance sheet and financial ratios
TRIVEC SYSTEMS is a French company
founded 29 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in CANEJAN (33610),
this company of category PME
shows in 2023 a revenue of 6.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRIVEC SYSTEMS (SIREN 411227259)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
6 432 858 €
6 402 166 €
5 155 053 €
4 452 794 €
6 829 917 €
8 743 046 €
4 540 451 €
4 456 142 €
4 405 691 €
Net income
15 940 €
-449 387 €
-383 373 €
205 369 €
121 530 €
383 809 €
543 173 €
-77 769 €
-86 958 €
29 045 €
EBITDA
N/C
-430 937 €
-338 646 €
-127 767 €
174 906 €
554 448 €
606 734 €
28 476 €
-19 223 €
38 952 €
Net margin
N/C
-7.0%
-6.0%
4.0%
2.7%
5.6%
6.2%
-1.7%
-2.0%
0.7%
Revenue and income statement
In 2024, TRIVEC SYSTEMS generates positive net income of 16 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2024: 29 k€ -> 16 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 940 €
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 32%. 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
50.133%
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
32.483%
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
7.182
8.849
6.298
6.091
3.005
1.453
0.266
0.2
11.615
50.133
Financial autonomy
26.41
25.495
22.338
38.459
46.749
52.5
47.225
41.338
27.927
32.483
Repayment capacity
0.505
-0.511
0.368
0.113
0.1
0.166
-0.019
-0.002
-0.266
None
Cash flow / Revenue
0.223%
-1.225%
1.259%
6.077%
5.993%
2.929%
-4.615%
-4.477%
-5.591%
None%
Sector positioning
Debt ratio
50.132024
2022
2023
2024
Q1: 0.0
Med: 5.29
Q3: 44.39
Average+49 pts over 3 years
In 2024, the debt ratio of TRIVEC SYSTEMS (50.13) 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
32.48%2024
2022
2023
2024
Q1: 11.65%
Med: 39.77%
Q3: 62.21%
Average-9 pts over 3 years
In 2024, the financial autonomy of TRIVEC SYSTEMS (32.5%) 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
-0.27 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 0.8 years
Excellent
In 2023, the repayment capacity of TRIVEC SYSTEMS (-0.27) 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 153.66. 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
153.656
Liquidity indicators evolution TRIVEC SYSTEMS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
165.78
159.912
156.658
154.357
155.462
174.142
163.253
143.473
121.159
153.656
Interest coverage
1.276
-1.717
4.01
0.343
0.522
0.523
-0.387
-0.002
-1.742
None
Sector positioning
Liquidity ratio
153.662024
2022
2023
2024
Q1: 146.39
Med: 243.79
Q3: 459.15
Average
In 2024, the liquidity ratio of TRIVEC SYSTEMS (153.66) 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
-1.74x2023
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.33x
Average
In 2023, the interest coverage of TRIVEC SYSTEMS (-1.7x) 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: 269 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 304 days. Excellent situation: suppliers finance 35 days of the operating cycle (retail model).
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
0 €
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
269 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
304 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 and payment terms evolution TRIVEC SYSTEMS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 207 820 €
893 011 €
777 825 €
1 161 951 €
856 950 €
833 830 €
1 248 399 €
1 270 062 €
1 042 252 €
0 €
Inventory turnover (days)
50
48
47
28
32
53
49
51
60
0
Customer payment term (days)
114
93
94
54
66
89
98
59
68
269
Supplier payment term (days)
82
65
69
48
54
52
70
63
68
304
Positioning of TRIVEC SYSTEMS in its sector
Comparison with sector Edition de logiciels applicatifs
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of TRIVEC SYSTEMS is estimated at
19 374 €
(range 7 230€ - 64 242€).
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
103 transactions
7k€19k€64k€
19 374 €Range: 7 230€ - 64 242€
NAF 5 all-time
Valuation method used
Net Income Multiple
15 940 €
×
1.2x
=19 375 €
Range: 7 230€ - 64 242€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Edition de logiciels applicatifs)
Compare TRIVEC SYSTEMS with other companies in the same sector:
Yes, TRIVEC SYSTEMS generated a net profit of 16 k€ in 2024.
Where is the headquarters of TRIVEC SYSTEMS ?
The headquarters of TRIVEC SYSTEMS is located in CANEJAN (33610), in the department Gironde.
Where to find the tax return of TRIVEC SYSTEMS ?
The tax return of TRIVEC SYSTEMS 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 TRIVEC SYSTEMS operate?
TRIVEC SYSTEMS operates in the sector Edition de logiciels applicatifs (NAF code 58.29C). 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