Mitarbeiter: 03 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2013-08-01 (12 Jahre)Status: AktivBranche: Affrètement et organisation des transports Standort: ROISSY-EN-FRANCE (95700), Val-d'Oise
AB LOGISTIC : revenue, balance sheet and financial ratios
AB LOGISTIC is a French company
founded 12 years ago,
specialized in the sector Affrètement et organisation des transports .
Based in ROISSY-EN-FRANCE (95700),
this company of category PME
shows in 2024 a revenue of 1.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - AB LOGISTIC (SIREN 794594374)
Kennzahl
2024
2023
2022
2021
2020
2019
2018
2017
2016
Umsatz
1 257 835 €
1 275 967 €
1 418 069 €
1 190 847 €
1 217 217 €
1 177 092 €
1 045 067 €
1 076 429 €
833 361 €
Nettoergebnis
8 063 €
38 074 €
84 326 €
-4 493 €
24 770 €
20 200 €
284 €
70 732 €
-65 803 €
EBITDA
36 102 €
71 236 €
135 644 €
-4 420 €
67 656 €
69 612 €
18 884 €
114 455 €
-75 040 €
Nettomarge
0.6%
3.0%
5.9%
-0.4%
2.0%
1.7%
0.0%
6.6%
-7.9%
Umsatz und Gewinn- und Verlustrechnung
In 2024, AB LOGISTIC achieves revenue of 1.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.3%. Slight decline of -1% vs 2023. After deducting consumption (0 €), gross margin stands at 1.3 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 36 k€, representing 2.9% of revenue. Warning negative scissor effect: despite revenue change (-1%), EBITDA varies by -49%, reducing margin by 2.7 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 8 k€, i.e. 0.6% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
1 257 835 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
1 257 835 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
36 102 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
19 047 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 2%. 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 26%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
2.066%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
-0.358
25.577
0.173
12.22
13.037
0.068
16.342
5.97
2.066
Finanzielle Autonomie
-4.828
11.128
11.908
28.722
19.514
17.716
36.386
46.353
26.377
Rückzahlungsfähigkeit
-0.001
0.153
0.0
0.159
0.249
0.0
0.288
0.229
0.147
Cashflow / Umsatz
-5.348%
8.464%
1.905%
4.853%
4.269%
-0.852%
7.159%
4.431%
2.475%
Positionnement sectoriel
Debt ratio
2.072024
2022
2023
2024
Q1: 0.01
Méd: 7.18
Q3: 44.29
Good-22 pts über 3 Jahre
In 2024, the debt ratio of AB LOGISTIC (2.07) 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
26.38%2024
2022
2023
2024
Q1: 15.25%
Méd: 32.76%
Q3: 53.69%
Average-17 pts über 3 Jahre
In 2024, the financial autonomy of AB LOGISTIC (26.4%) 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
0.15 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.02 years
Q3: 1.37 years
Average
In 2024, the repayment capacity of AB LOGISTIC (0.15) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 130.31. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
130.305
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
75.862
102.276
99.844
114.521
122.982
109.866
156.537
176.316
130.305
Zinsdeckung
0.0
0.024
0.312
3.955
0.531
-14.819
0.0
0.0
0.0
Positionnement sectoriel
Liquidity ratio
130.312024
2022
2023
2024
Q1: 118.72
Méd: 156.03
Q3: 230.66
Average-18 pts über 3 Jahre
In 2024, the liquidity ratio of AB LOGISTIC (130.31) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.36x
Q3: 5.48x
Average
In 2024, the interest coverage of AB LOGISTIC (0.0x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 58 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 126 days. Excellent situation: suppliers finance 68 days of the operating cycle (retail model). Overall, WCR represents 59 days of revenue, i.e. 206 k€ to permanently finance. Over 2016-2024, WCR increased by +46%, requiring additional financing.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
126 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
0 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
59 j
Entwicklung des Working Capital und der Zahlungsfristen AB LOGISTIC
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
141 613 €
304 199 €
192 742 €
38 691 €
193 172 €
340 713 €
296 547 €
162 405 €
206 260 €
Lagerumschlag (Tage)
0
0
0
0
0
0
0
0
0
Crédit clients (jours)
65
113
52
33
93
112
85
64
58
Crédit fournisseurs (jours)
114
147
112
40
91
127
69
52
126
Positionnement de AB LOGISTIC dans son secteur
Vergleich mit der Branche Affrètement et organisation des transports
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 21 234€ to 32 558€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
21k€26k€32k€
26 250 €Range: 21 234€ - 32 558€
NAF 5 année 2024
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 23 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 (Affrètement et organisation des transports )
Compare AB LOGISTIC with other companies in the same sector:
Yes, AB LOGISTIC generated a net profit of 8 k€ in 2024.
Where is the headquarters of AB LOGISTIC ?
The headquarters of AB LOGISTIC is located in ROISSY-EN-FRANCE (95700), in the department Val-d'Oise.
Where to find the tax return of AB LOGISTIC ?
The tax return of AB LOGISTIC 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 AB LOGISTIC operate?
AB LOGISTIC operates in the sector Affrètement et organisation des transports (NAF code 52.29B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen