Mitarbeiter: NN (None)Rechtsform: SA (autres)Größe: ETIGründungsdatum: 2001-12-07 (24 Jahre)Status: AktivBranche: Services auxiliaires des transports terrestresStandort: PUTEAUX (92800), Hauts-de-Seine
REPUBLIQUE : revenue, balance sheet and financial ratios
REPUBLIQUE is a French company
founded 24 years ago,
specialized in the sector Services auxiliaires des transports terrestres.
Based in PUTEAUX (92800),
this company of category ETI
shows in 2024 a revenue of 15.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, REPUBLIQUE achieves revenue of 15.3 M€. Revenue is growing positively over 8 years (CAGR: +0.2%). Vs 2023: +2%. After deducting consumption (0 €), gross margin stands at 15.3 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 3.5 M€, representing 23.0% of 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 783 k€, i.e. 5.1% 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
15 254 282 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
15 254 282 €
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
3 504 441 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
935 778 €
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 1%. 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 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 18.1% 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
0.658%
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
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
0.102
0.21
0.201
0.196
0.306
0.747
0.691
0.658
Finanzielle Autonomie
75.229
58.102
79.769
74.982
64.572
32.829
34.283
51.405
Rückzahlungsfähigkeit
-0.006
0.127
0.036
-0.038
-1.015
0.028
0.039
0.027
Cashflow / Umsatz
-82.905%
3.596%
12.904%
-14.928%
-0.569%
18.327%
12.739%
18.124%
Positionnement sectoriel
Debt ratio
0.662024
2022
2023
2024
Q1: 0.0
Méd: 7.19
Q3: 71.25
Good
In 2024, the debt ratio of REPUBLIQUE (0.66) 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
51.41%2024
2022
2023
2024
Q1: 8.5%
Méd: 34.82%
Q3: 60.5%
Good+17 pts über 3 Jahre
In 2024, the financial autonomy of REPUBLIQUE (51.4%) 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
0.03 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.65 years
Average
In 2024, the repayment capacity of REPUBLIQUE (0.03) 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 125.17. 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 30.8x. Operating income very largely covers interest expenses: high safety margin.
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
125.172
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
2019
2020
2021
2022
2023
2024
Liquiditätsquote
291.378
90.889
169.11
106.932
79.108
97.385
104.08
125.172
Zinsdeckung
553.546
85.46
0.63
-62.184
3.445
1.588
22.787
30.78
Positionnement sectoriel
Liquidity ratio
125.172024
2022
2023
2024
Q1: 94.59
Méd: 166.76
Q3: 334.35
Average+10 pts über 3 Jahre
In 2024, the liquidity ratio of REPUBLIQUE (125.17) 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
30.78x2024
2022
2023
2024
Q1: 0.0x
Méd: 0.2x
Q3: 7.96x
Excellent+15 pts über 3 Jahre
In 2024, the interest coverage of REPUBLIQUE (30.8x) 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: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 115 days. Excellent situation: suppliers finance 56 days of the operating cycle (retail model). Overall, WCR represents 12 days of revenue, i.e. 496 k€ to permanently finance. Over 2016-2024, WCR increased by +103%, 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
115 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
12 j
Entwicklung des Working Capital und der Zahlungsfristen REPUBLIQUE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2019
2020
2021
2022
2023
2024
BFR d'exploitation
-18 184 677 €
-17 874 863 €
-2 111 992 €
-5 670 918 €
-5 585 846 €
-5 294 240 €
-1 183 992 €
496 222 €
Lagerumschlag (Tage)
0
0
0
0
0
0
0
0
Crédit clients (jours)
57
91
74
79
63
67
76
59
Crédit fournisseurs (jours)
58
44
53
16
69
104
122
115
Positionnement de REPUBLIQUE dans son secteur
Vergleich mit der Branche Services auxiliaires des transports terrestres
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 2 770 167€ to 10 993 050€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2770k€7481k€10993k€
7 481 330 €Range: 2 770 167€ - 10 993 050€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Services auxiliaires des transports terrestres)
Compare REPUBLIQUE with other companies in the same sector:
Yes, REPUBLIQUE generated a net profit of 783 k€ in 2024.
Where is the headquarters of REPUBLIQUE ?
The headquarters of REPUBLIQUE is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of REPUBLIQUE ?
The tax return of REPUBLIQUE 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 REPUBLIQUE operate?
REPUBLIQUE operates in the sector Services auxiliaires des transports terrestres (NAF code 52.21Z). 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