Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-07-31 (10 years)Status: ActiveBusiness sector: Location de terrains et d'autres biens immobiliersLocation: PARIS (75008), Paris
TRP ACQUISITION II : revenue, balance sheet and financial ratios
TRP ACQUISITION II is a French company
founded 10 years ago,
specialized in the sector Location de terrains et d'autres biens immobiliers.
Based in PARIS (75008),
this company of category PME
shows in 2024 a revenue of 2.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRP ACQUISITION II (SIREN 812942688)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
2 738 500 €
1 717 536 €
1 871 549 €
3 142 779 €
4 234 547 €
5 773 447 €
6 067 376 €
7 419 735 €
Net income
-13 648 408 €
-3 633 839 €
-5 749 263 €
-6 232 924 €
-4 712 623 €
-3 223 571 €
-2 345 591 €
-2 087 457 €
EBITDA
-5 026 406 €
-837 192 €
-777 974 €
805 802 €
614 435 €
2 477 482 €
2 409 745 €
3 849 091 €
Net margin
-498.4%
-211.6%
-307.2%
-198.3%
-111.3%
-55.8%
-38.7%
-28.1%
Revenue and income statement
In 2024, TRP ACQUISITION II achieves revenue of 2.7 M€. Revenue is declining over the period 2016-2024 (CAGR: -11.7%). Vs 2023, growth of +59% (1.7 M€ -> 2.7 M€). After deducting consumption (0 €), gross margin stands at 2.7 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 -5.0 M€, representing -183.5% of revenue. Warning negative scissor effect: despite revenue change (+59%), EBITDA varies by -500%, reducing margin by 134.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -13.6 M€ (-498.4% 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
2 738 500 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 738 500 €
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
-5 026 406 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-8 415 682 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-13 648 408 €
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
-183.5%
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 1772%. 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 5%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
1771.607%
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
4.976%
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
-374.666%
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
-8.885
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
2022
2023
2024
Debt ratio
342.48
486.134
715.596
1918.642
-1890.612
305.811
430.489
1771.607
Financial autonomy
22.229
16.344
11.487
4.6
-5.254
22.959
17.532
4.976
Repayment capacity
38.071
-494.56
1384.356
-23.361
-29.218
-10.086
-17.05
-8.885
Cash flow / Revenue
18.912%
-1.799%
0.692%
-58.514%
-66.213%
-211.115%
-138.145%
-374.666%
Sector positioning
Debt ratio
1771.612024
2022
2023
2024
Q1: -21.15
Med: 5.9
Q3: 146.94
Average
In 2024, the debt ratio of TRP ACQUISITION II (1771.61) 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
4.98%2024
2022
2023
2024
Q1: 0.03%
Med: 27.42%
Q3: 73.8%
Average-10 pts over 3 years
In 2024, the financial autonomy of TRP ACQUISITION II (5.0%) 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
-8.88 years2024
2022
2023
2024
Q1: -0.02 years
Med: 0.66 years
Q3: 10.59 years
Excellent
In 2024, the repayment capacity of TRP ACQUISITION II (-8.88) 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 51.14. 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
51.141
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
-107.805
Liquidity indicators evolution TRP ACQUISITION II
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
328.741
130.828
91.269
61.871
71.182
70.659
50.185
51.141
Interest coverage
63.172
100.83
98.754
401.882
319.855
-338.76
-253.96
-107.805
Sector positioning
Liquidity ratio
51.142024
2022
2023
2024
Q1: 83.19
Med: 307.52
Q3: 1319.53
Watch
In 2024, the liquidity ratio of TRP ACQUISITION II (51.14) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-107.81x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 20.03x
Average
In 2024, the interest coverage of TRP ACQUISITION II (-107.8x) 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: 245 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 94 days. The gap of 151 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-304 days): operations structurally generate cash. Notable WCR improvement over the period (-867%), 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
-2 309 076 €
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
245 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
94 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
-304 j
WCR and payment terms evolution TRP ACQUISITION II
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
301 167 €
-1 393 191 €
-1 100 477 €
-917 330 €
-1 001 509 €
-1 460 744 €
-1 720 318 €
-2 309 076 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
87
88
157
214
338
428
205
245
Supplier payment term (days)
35
77
221
215
162
169
184
94
Positioning of TRP ACQUISITION II in its sector
Comparison with sector Location de terrains et d'autres biens immobiliers
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of TRP ACQUISITION II is estimated at
2 208 949 €
(range 844 109€ - 4 119 151€).
The price/revenue ratio is 0.81x
(in line with sector norms).
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
169 transactions
844k€2208k€4119k€
2 208 949 €Range: 844 109€ - 4 119 151€
NAF 5 année 2024
Valuation method used
Revenue Multiple
2 738 500 €
×
0.81x
=2 208 949 €
Range: 844 110€ - 4 119 151€
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 169 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 (Location de terrains et d'autres biens immobiliers)
Compare TRP ACQUISITION II with other companies in the same sector:
Frequently asked questions about TRP ACQUISITION II
What is the revenue of TRP ACQUISITION II ?
The revenue of TRP ACQUISITION II in 2024 is 2.7 M€.
Is TRP ACQUISITION II profitable?
TRP ACQUISITION II recorded a net loss in 2024.
Where is the headquarters of TRP ACQUISITION II ?
The headquarters of TRP ACQUISITION II is located in PARIS (75008), in the department Paris.
Where to find the tax return of TRP ACQUISITION II ?
The tax return of TRP ACQUISITION II 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 TRP ACQUISITION II operate?
TRP ACQUISITION II operates in the sector Location de terrains et d'autres biens immobiliers (NAF code 68.20B). 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