Mitarbeiter: NN (None)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2015-11-05 (10 Jahre)Status: AktivBranche: Transports de voyageurs par taxisStandort: COMBS-LA-VILLE (77380), Seine-et-Marne
TRANSPORT SERVICE LEA : revenue, balance sheet and financial ratios
TRANSPORT SERVICE LEA is a French company
founded 10 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in COMBS-LA-VILLE (77380),
this company of category PME
shows in 2020 a revenue of 29 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - TRANSPORT SERVICE LEA (SIREN 814752804)
Kennzahl
2020
2019
2018
2017
2016
Umsatz
29 139 €
53 055 €
52 636 €
38 304 €
41 196 €
Nettoergebnis
4 548 €
7 956 €
8 220 €
-3 165 €
9 145 €
EBITDA
19 182 €
23 277 €
22 558 €
8 257 €
14 167 €
Nettomarge
15.6%
15.0%
15.6%
-8.3%
22.2%
Umsatz und Gewinn- und Verlustrechnung
In 2020, TRANSPORT SERVICE LEA achieves revenue of 29 k€. Revenue is declining over the period 2016-2020 (CAGR: -8.3%). Significant drop of -45% vs 2019. After deducting consumption (0 €), gross margin stands at 29 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 19 k€, representing 65.8% of revenue. Positive scissor effect: EBITDA margin improves by +22.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 5 k€, i.e. 15.6% 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
29 139 €
Bruttomarge (2020)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
29 139 €
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
19 182 €
EBIT (2020)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
4 573 €
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 159%. 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 56%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 65.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Verschuldungsgrad (2020)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
158.616%
Finanzielle Autonomie (2020)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen TRANSPORT SERVICE LEA
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
Verschuldungsgrad
250.426
-2326.667
622.07
359.473
158.616
Finanzielle Autonomie
69.022
91.582
76.529
72.473
56.155
Rückzahlungsfähigkeit
0.933
3.167
0.395
0.15
0.096
Cashflow / Umsatz
31.991%
16.52%
43.398%
44.995%
65.744%
Positionnement sectoriel
Debt ratio
158.622020
2018
2019
2020
Q1: 0.0
Méd: 24.26
Q3: 153.74
Average
In 2020, the debt ratio of TRANSPORT SERVICE LEA (158.62) 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
56.16%2020
2018
2019
2020
Q1: 1.42%
Méd: 32.52%
Q3: 66.74%
Good-8 pts über 3 Jahre
In 2020, the financial autonomy of TRANSPORT SERVICE LEA (56.2%) 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
0.1 years2020
2018
2019
2020
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.68 years
Average
In 2020, the repayment capacity of TRANSPORT SERVICE LEA (0.10) 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 61.34. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
61.344
Zinsdeckung (2020)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen TRANSPORT SERVICE LEA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
Liquiditätsquote
152.092
81.885
37.389
64.941
61.344
Zinsdeckung
2.767
3.234
0.802
0.271
0.13
Positionnement sectoriel
Liquidity ratio
61.342020
2018
2019
2020
Q1: 63.34
Méd: 174.83
Q3: 445.3
Average
In 2020, the liquidity ratio of TRANSPORT SERVICE LEA (61.34) 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
0.13x2020
2018
2019
2020
Q1: 0.0x
Méd: 0.0x
Q3: 2.74x
Good
In 2020, the interest coverage of TRANSPORT SERVICE LEA (0.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 10 days. Favorable situation: supplier credit is longer than customer credit by 10 days. WCR is negative (-45 days): operations structurally generate cash. Over 2016-2020, WCR increased by +59%, requiring additional financing.
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
10 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
-45 j
Entwicklung des Working Capital und der Zahlungsfristen TRANSPORT SERVICE LEA
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
BFR d'exploitation
-8 988 €
-15 864 €
-28 222 €
-33 067 €
-3 663 €
Lagerumschlag (Tage)
0
0
0
0
0
Crédit clients (jours)
0
0
0
0
0
Crédit fournisseurs (jours)
2
8
6
7
10
Positionnement de TRANSPORT SERVICE LEA 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 TRANSPORT SERVICE LEA is estimated at
53 443 €
(range 30 162€ - 98 191€).
With an EBITDA of 19 182€, 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
30k€53k€98k€
53 443 €Range: 30 162€ - 98 191€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
19 182 €×4.6x
Estimation89 163 €
50 658€ - 159 158€
Revenue Multiple30%
29 139 €×0.61x
Estimation17 734 €
10 328€ - 31 555€
Net Income Multiple20%
4 548 €×3.9x
Estimation17 710 €
8 676€ - 45 732€
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 TRANSPORT SERVICE LEA with other companies in the same sector:
Frequently asked questions about TRANSPORT SERVICE LEA
What is the revenue of TRANSPORT SERVICE LEA ?
The revenue of TRANSPORT SERVICE LEA in 2020 is 29 k€.
Is TRANSPORT SERVICE LEA profitable?
Yes, TRANSPORT SERVICE LEA generated a net profit of 5 k€ in 2020.
Where is the headquarters of TRANSPORT SERVICE LEA ?
The headquarters of TRANSPORT SERVICE LEA is located in COMBS-LA-VILLE (77380), in the department Seine-et-Marne.
Where to find the tax return of TRANSPORT SERVICE LEA ?
The tax return of TRANSPORT SERVICE LEA 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 TRANSPORT SERVICE LEA operate?
TRANSPORT SERVICE LEA 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