Mitarbeiter: 02 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2010-05-31 (15 Jahre)Status: AktivBranche: Transports de voyageurs par taxisStandort: GANDRANGE (57175), Moselle
LES TAXIS JEAN-CLAUDE : revenue, balance sheet and financial ratios
LES TAXIS JEAN-CLAUDE is a French company
founded 15 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in GANDRANGE (57175),
this company of category PME
shows in 2020 a revenue of 415 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - LES TAXIS JEAN-CLAUDE (SIREN 522950351)
Kennzahl
2020
2019
Umsatz
414 646 €
471 052 €
Nettoergebnis
7 254 €
23 894 €
EBITDA
16 273 €
41 465 €
Nettomarge
1.7%
5.1%
Umsatz und Gewinn- und Verlustrechnung
In 2020, LES TAXIS JEAN-CLAUDE achieves revenue of 415 k€. Significant drop of -12% vs 2019. After deducting consumption (0 €), gross margin stands at 415 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 16 k€, representing 3.9% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -61%, reducing margin by 4.9 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 7 k€, i.e. 1.7% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2020)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
414 646 €
Bruttomarge (2020)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
414 646 €
EBITDA (2020)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
16 273 €
EBIT (2020)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
8 180 €
Nettoergebnis (2020)
?
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 362%. 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 repayment capacity (= Financial debt / Cash flow) indicates it would take 4.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 3.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Verschuldungsgrad (2020)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
361.645%
Finanzielle Autonomie (2020)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen LES TAXIS JEAN-CLAUDE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2020
Verschuldungsgrad
582.347
361.645
Finanzielle Autonomie
2.827
4.954
Rückzahlungsfähigkeit
1.753
4.36
Cashflow / Umsatz
7.822%
3.661%
Positionnement sectoriel
Debt ratio
361.642020
2019
2020
Q1: 0.0
Méd: 24.26
Q3: 153.74
Average
In 2020, the debt ratio of LES TAXIS JEAN-CLAUDE (361.64) 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
4.95%2020
2019
2020
Q1: 1.42%
Méd: 32.52%
Q3: 66.74%
Average
In 2020, the financial autonomy of LES TAXIS JEAN-CLAUDE (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
4.36 years2020
2019
2020
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.68 years
Average
In 2020, the repayment capacity of LES TAXIS JEAN-CLAUDE (4.36) 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 25.93. 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 12.9x. Operating income very largely covers interest expenses: high safety margin.
Liquiditätsquote (2020)
?
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
25.927
Zinsdeckung (2020)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen LES TAXIS JEAN-CLAUDE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2019
2020
Liquiditätsquote
22.221
25.927
Zinsdeckung
174.964
12.862
Positionnement sectoriel
Liquidity ratio
25.932020
2019
2020
Q1: 63.34
Méd: 174.83
Q3: 445.3
Average
In 2020, the liquidity ratio of LES TAXIS JEAN-CLAUDE (25.93) 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
12.86x2020
2019
2020
Q1: 0.0x
Méd: 0.0x
Q3: 2.74x
Excellent
In 2020, the interest coverage of LES TAXIS JEAN-CLAUDE (12.9x) 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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 53 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). WCR is negative (-197 days): operations structurally generate cash.
Operatives Working Capital (2020)
?
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
53 j
Lagerumschlag (2020)
?
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 (2020)
?
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
-197 j
Entwicklung des Working Capital und der Zahlungsfristen LES TAXIS JEAN-CLAUDE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2020
BFR d'exploitation
-236 054 €
-226 587 €
Lagerumschlag (Tage)
0
0
Crédit clients (jours)
13
10
Crédit fournisseurs (jours)
63
53
Positionnement de LES TAXIS JEAN-CLAUDE 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 JEAN-CLAUDE is estimated at
119 175 €
(range 68 345€ - 216 806€).
With an EBITDA of 16 273€, 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 value2020
116 transactions
68k€119k€216k€
119 175 €Range: 68 345€ - 216 806€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
16 273 €×4.6x
Estimation75 641 €
42 976€ - 135 021€
Revenue Multiple30%
414 646 €×0.61x
Estimation252 351 €
146 967€ - 449 025€
Net Income Multiple20%
7 254 €×3.9x
Estimation28 248 €
13 838€ - 72 942€
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 JEAN-CLAUDE with other companies in the same sector:
Frequently asked questions about LES TAXIS JEAN-CLAUDE
What is the revenue of LES TAXIS JEAN-CLAUDE ?
The revenue of LES TAXIS JEAN-CLAUDE in 2020 is 415 k€.
Is LES TAXIS JEAN-CLAUDE profitable?
Yes, LES TAXIS JEAN-CLAUDE generated a net profit of 7 k€ in 2020.
Where is the headquarters of LES TAXIS JEAN-CLAUDE ?
The headquarters of LES TAXIS JEAN-CLAUDE is located in GANDRANGE (57175), in the department Moselle.
Where to find the tax return of LES TAXIS JEAN-CLAUDE ?
The tax return of LES TAXIS JEAN-CLAUDE 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 JEAN-CLAUDE operate?
LES TAXIS JEAN-CLAUDE 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