Mitarbeiter: NN (None)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2019-10-02 (6 Jahre)Status: AktivBranche: Transports de voyageurs par taxisStandort: TOULON (83000), Var
EURL TAXI PRESTIGE VAR : revenue, balance sheet and financial ratios
EURL TAXI PRESTIGE VAR is a French company
founded 6 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in TOULON (83000),
this company of category PME
shows in 2021 a revenue of 87 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - EURL TAXI PRESTIGE VAR (SIREN 877778381)
Kennzahl
2021
2020
Umsatz
86 980 €
83 588 €
Nettoergebnis
45 599 €
42 940 €
EBITDA
7 571 €
23 162 €
Nettomarge
52.4%
51.4%
Umsatz und Gewinn- und Verlustrechnung
In 2021, EURL TAXI PRESTIGE VAR achieves revenue of 87 k€. Vs 2020: +4%. After deducting consumption (0 €), gross margin stands at 87 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 8 k€, representing 8.7% of revenue. Warning negative scissor effect: despite revenue change (+4%), EBITDA varies by -67%, reducing margin by 19.0 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 46 k€, i.e. 52.4% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2021)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
86 980 €
Bruttomarge (2021)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
86 980 €
EBITDA (2021)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
7 571 €
EBIT (2021)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
46 678 €
Nettoergebnis (2021)
?
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 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 0%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 52.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2021)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
0.0%
Finanzielle Autonomie (2021)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen EURL TAXI PRESTIGE VAR
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2020
2021
Verschuldungsgrad
42.197
0.0
Finanzielle Autonomie
23.893
0.0
Rückzahlungsfähigkeit
0.478
0.0
Cashflow / Umsatz
66.447%
52.856%
Positionnement sectoriel
Debt ratio
0.02021
2020
2021
Q1: 0.0
Méd: 24.17
Q3: 131.65
Excellent-28 pts über 2 Jahre
In 2021, the debt ratio of EURL TAXI PRESTIGE VAR (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
0.0%2021
2020
2021
Q1: 1.26%
Méd: 31.26%
Q3: 63.65%
Average-18 pts über 2 Jahre
In 2021, the financial autonomy of EURL TAXI PRESTIGE VAR (0.0%) 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
0.0 years2021
2020
2021
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.46 years
Excellent-32 pts über 2 Jahre
In 2021, the repayment capacity of EURL TAXI PRESTIGE VAR (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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 471.67. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2021)
?
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
471.665
Zinsdeckung (2021)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen EURL TAXI PRESTIGE VAR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2020
2021
Liquiditätsquote
312.938
471.665
Zinsdeckung
1.192
0.0
Positionnement sectoriel
Liquidity ratio
471.672021
2020
2021
Q1: 66.28
Méd: 184.65
Q3: 474.14
Good+12 pts über 2 Jahre
In 2021, the liquidity ratio of EURL TAXI PRESTIGE VAR (471.67) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2021
2020
2021
Q1: 0.0x
Méd: 0.0x
Q3: 1.78x
Average-36 pts über 2 Jahre
In 2021, the interest coverage of EURL TAXI PRESTIGE VAR (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: 217 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 34 days. The gap of 183 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 282 days of revenue, i.e. 68 k€ to permanently finance.
Operatives Working Capital (2021)
?
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
34 j
Lagerumschlag (2021)
?
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 (2021)
?
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
282 j
Entwicklung des Working Capital und der Zahlungsfristen EURL TAXI PRESTIGE VAR
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2020
2021
BFR d'exploitation
31 087 €
68 138 €
Lagerumschlag (Tage)
0
0
Crédit clients (jours)
187
217
Crédit fournisseurs (jours)
32
34
Positionnement de EURL TAXI PRESTIGE VAR dans son secteur
Vergleich mit der Branche Transports de voyageurs par taxis
Bewertungsschätzung
Based on 116 transactions of similar company sales
(all years),
the value of EURL TAXI PRESTIGE VAR is estimated at
68 989 €
(range 36 643€ - 151 370€).
With an EBITDA of 7 571€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.61x
(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 value2021
116 transactions
36k€68k€151k€
68 989 €Range: 36 643€ - 151 370€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 571 €×4.6x
Estimation35 192 €
19 994€ - 62 818€
Revenue Multiple30%
86 980 €×0.61x
Estimation52 935 €
30 829€ - 94 192€
Net Income Multiple20%
45 599 €×3.9x
Estimation177 566 €
86 987€ - 458 518€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 116 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 (Transports de voyageurs par taxis)
Compare EURL TAXI PRESTIGE VAR with other companies in the same sector:
Frequently asked questions about EURL TAXI PRESTIGE VAR
What is the revenue of EURL TAXI PRESTIGE VAR ?
The revenue of EURL TAXI PRESTIGE VAR in 2021 is 87 k€.
Is EURL TAXI PRESTIGE VAR profitable?
Yes, EURL TAXI PRESTIGE VAR generated a net profit of 46 k€ in 2021.
Where is the headquarters of EURL TAXI PRESTIGE VAR ?
The headquarters of EURL TAXI PRESTIGE VAR is located in TOULON (83000), in the department Var.
Where to find the tax return of EURL TAXI PRESTIGE VAR ?
The tax return of EURL TAXI PRESTIGE VAR 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 EURL TAXI PRESTIGE VAR operate?
EURL TAXI PRESTIGE VAR operates in the sector Transports de voyageurs par taxis (NAF code 49.32Z). 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