Mitarbeiter: NN (None)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2022-04-13 (4 Jahre)Status: AktivBranche: Transports de voyageurs par taxisStandort: PELISSANNE (13330), Bouches-du-Rhone
LES TAXIS DE SAVOIE : revenue, balance sheet and financial ratios
LES TAXIS DE SAVOIE is a French company
founded 4 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in PELISSANNE (13330),
this company of category PME
shows in 2024 a revenue of 104 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - LES TAXIS DE SAVOIE (SIREN 912552601)
Kennzahl
2024
2023
2022
Umsatz
104 023 €
79 189 €
32 914 €
Nettoergebnis
8 762 €
13 386 €
5 795 €
EBITDA
32 968 €
31 352 €
9 079 €
Nettomarge
8.4%
16.9%
17.6%
Umsatz und Gewinn- und Verlustrechnung
In 2024, LES TAXIS DE SAVOIE achieves revenue of 104 k€. Over the period 2022-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +77.8%. Vs 2023, growth of +31% (79 k€ -> 104 k€). After deducting consumption (0 €), gross margin stands at 104 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 33 k€, representing 31.7% of revenue. Warning negative scissor effect: despite revenue change (+31%), EBITDA varies by +5%, reducing margin by 7.9 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 9 k€, i.e. 8.4% 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
104 023 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
104 023 €
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
32 968 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-5 176 €
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 85%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 27.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
85.105%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen LES TAXIS DE SAVOIE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2022
2023
2024
Verschuldungsgrad
64.81
185.455
85.105
Finanzielle Autonomie
18.08
51.971
37.23
Rückzahlungsfähigkeit
0.0
1.387
0.814
Cashflow / Umsatz
22.343%
36.03%
27.525%
Positionnement sectoriel
Debt ratio
85.112024
2022
2023
2024
Q1: 0.0
Méd: 7.13
Q3: 77.48
Average+13 pts über 3 Jahre
In 2024, the debt ratio of LES TAXIS DE SAVOIE (85.11) 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
37.23%2024
2022
2023
2024
Q1: 0.0%
Méd: 12.74%
Q3: 46.65%
Good+28 pts über 3 Jahre
In 2024, the financial autonomy of LES TAXIS DE SAVOIE (37.2%) 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.
Repayment capacity
0.81 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.42 years
Average+39 pts über 3 Jahre
In 2024, the repayment capacity of LES TAXIS DE SAVOIE (0.81) 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 268.02. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 3.9x. Financial charges are adequately covered by operations.
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
268.025
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen LES TAXIS DE SAVOIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2022
2023
2024
Liquiditätsquote
85.509
213.728
268.025
Zinsdeckung
0.0
1.531
3.907
Positionnement sectoriel
Liquidity ratio
268.022024
2022
2023
2024
Q1: 45.75
Méd: 152.43
Q3: 398.23
Good+31 pts über 3 Jahre
In 2024, the liquidity ratio of LES TAXIS DE SAVOIE (268.02) 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
3.91x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 2.77x
Excellent+50 pts über 3 Jahre
In 2024, the interest coverage of LES TAXIS DE SAVOIE (3.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 19 days. Favorable situation: supplier credit is longer than customer credit by 19 days. WCR is negative (-49 days): operations structurally generate cash.
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
19 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
-49 j
Entwicklung des Working Capital und der Zahlungsfristen LES TAXIS DE SAVOIE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2022
2023
2024
BFR d'exploitation
-15 778 €
-16 128 €
-14 086 €
Lagerumschlag (Tage)
0
0
0
Crédit clients (jours)
0
0
0
Crédit fournisseurs (jours)
180
53
19
Positionnement de LES TAXIS DE SAVOIE 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 LES TAXIS DE SAVOIE is estimated at
102 437 €
(range 57 936€ - 188 187€).
With an EBITDA of 32 968€, 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 value2024
116 transactions
57k€102k€188k€
102 437 €Range: 57 936€ - 188 187€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
32 968 €×4.6x
Estimation153 243 €
87 065€ - 273 543€
Revenue Multiple30%
104 023 €×0.61x
Estimation63 308 €
36 870€ - 112 648€
Net Income Multiple20%
8 762 €×3.9x
Estimation34 120 €
16 715€ - 88 106€
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 LES TAXIS DE SAVOIE with other companies in the same sector:
Frequently asked questions about LES TAXIS DE SAVOIE
What is the revenue of LES TAXIS DE SAVOIE ?
The revenue of LES TAXIS DE SAVOIE in 2024 is 104 k€.
Is LES TAXIS DE SAVOIE profitable?
Yes, LES TAXIS DE SAVOIE generated a net profit of 9 k€ in 2024.
Where is the headquarters of LES TAXIS DE SAVOIE ?
The headquarters of LES TAXIS DE SAVOIE is located in PELISSANNE (13330), in the department Bouches-du-Rhone.
Where to find the tax return of LES TAXIS DE SAVOIE ?
The tax return of LES TAXIS DE SAVOIE 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 LES TAXIS DE SAVOIE operate?
LES TAXIS DE SAVOIE 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