Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-05-20 (6 years)Status: ActiveBusiness sector: Production de combustibles gazeuxLocation: SAINT-TRIVIER-DE-COURTES (01560), Ain
Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
TRIVIGAZ VERT : revenue, balance sheet and financial ratios
TRIVIGAZ VERT is a French company
founded 6 years ago,
specialized in the sector Production de combustibles gazeux.
Based in SAINT-TRIVIER-DE-COURTES (01560),
this company of category PME
shows in 2022 a revenue of 1.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRIVIGAZ VERT (SIREN 851244541)
Indicator
2025
2024
2023
2022
Revenue
N/C
N/C
N/C
1 419 758 €
Net income
277 303 €
328 865 €
300 214 €
386 663 €
EBITDA
N/C
N/C
N/C
813 972 €
Net margin
N/C
N/C
N/C
27.2%
Revenue and income statement
In 2025, TRIVIGAZ VERT generates positive net income of 277 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2022-2025: 387 k€ -> 277 k€.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
277 303 €
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 283%. 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 25%. The balance between equity and debt is satisfactory.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
282.737%
Financial autonomy (2025)
?
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
25.035%
Asset age ratio (2025)
?
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
2022
2023
2024
2025
Debt ratio
300.193
267.848
232.61
282.737
Financial autonomy
24.263
26.784
29.001
25.035
Repayment capacity
6.177
None
None
None
Cash flow / Revenue
43.506%
None%
None%
None%
Sector positioning
Debt ratio
282.742025
2023
2024
2025
Q1: 206.84
Med: 365.3
Q3: 636.67
Good-9 pts over 3 years
In 2025, the debt ratio of TRIVIGAZ VERT (282.74) 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
25.04%2025
2023
2024
2025
Q1: 12.02%
Med: 20.49%
Q3: 32.24%
Good-8 pts over 3 years
In 2025, the financial autonomy of TRIVIGAZ VERT (25.0%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 488.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
487.999
Liquidity indicators evolution TRIVIGAZ VERT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2022
2023
2024
2025
Liquidity ratio
686.636
1371.088
558.25
487.999
Interest coverage
10.459
None
None
None
Sector positioning
Liquidity ratio
488.02025
2023
2024
2025
Q1: 0.0
Med: 209.76
Q3: 458.82
Excellent
In 2025, the liquidity ratio of TRIVIGAZ VERT (488.00) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2025)
?
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 (2025)
?
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
0 j
Supplier credit (2025)
?
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
0 j
Inventory turnover (2025)
?
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 TRIVIGAZ VERT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
2025
Operating WCR
463 594 €
0 €
0 €
0 €
Inventory turnover (days)
68
0
0
0
Customer payment term (days)
31
0
0
0
Supplier payment term (days)
16
0
0
0
Positioning of TRIVIGAZ VERT in its sector
Comparison with sector Production de combustibles gazeux
Valuation estimate
Based on 127 transactions of similar company sales
(all years),
the value of TRIVIGAZ VERT is estimated at
768 045 €
(range 162 235€ - 2 797 334€).
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 value2025
127 transactions
162k€768k€2797k€
768 045 €Range: 162 235€ - 2 797 334€
Section all-time
Aggregated at NAF section level
Valuation method used
Net Income Multiple
277 303 €
×
2.8x
=768 046 €
Range: 162 236€ - 2 797 334€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 127 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 (Production de combustibles gazeux)
Compare TRIVIGAZ VERT with other companies in the same sector:
Yes, TRIVIGAZ VERT generated a net profit of 277 k€ in 2025.
Where is the headquarters of TRIVIGAZ VERT ?
The headquarters of TRIVIGAZ VERT is located in SAINT-TRIVIER-DE-COURTES (01560), in the department Ain.
Where to find the tax return of TRIVIGAZ VERT ?
The tax return of TRIVIGAZ VERT 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 TRIVIGAZ VERT operate?
TRIVIGAZ VERT operates in the sector Production de combustibles gazeux (NAF code 35.21Z). 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