Mitarbeiter: 02 (2023.0)Rechtsform: Société à responsabilité limitée (sans autre indication)Größe: PMEGründungsdatum: 2001-01-19 (25 Jahre)Status: AktivBranche: Transports routiers de fret de proximitéStandort: LE MUY (83490), Var
TX TRANSPORTS : revenue, balance sheet and financial ratios
TX TRANSPORTS is a French company
founded 25 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in LE MUY (83490),
this company of category PME
shows in 2023 a revenue of 621 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, TX TRANSPORTS achieves revenue of 621 k€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +14.9%. Vs 2022, growth of +10% (562 k€ -> 621 k€). After deducting consumption (69 €), gross margin stands at 620 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 51 k€, representing 8.2% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 39 k€, i.e. 6.2% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2023)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
620 512 €
Bruttomarge (2023)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
620 443 €
EBITDA (2023)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
51 044 €
EBIT (2023)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
47 499 €
Nettoergebnis (2023)
?
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 22%. 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 52%. 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 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2023)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
21.654%
Finanzielle Autonomie (2023)
?
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
2018
2019
2020
2021
2022
2023
Verschuldungsgrad
13.873
3.468
0.698
0.706
3.642
77.717
32.559
21.654
Finanzielle Autonomie
62.813
70.911
68.75
69.081
53.229
28.543
43.644
51.532
Rückzahlungsfähigkeit
0.574
-0.178
-0.03
-0.017
-0.152
-3.613
0.555
0.592
Cashflow / Umsatz
8.371%
-7.058%
-7.411%
-8.931%
-4.137%
-2.066%
7.716%
6.648%
Positionnement sectoriel
Debt ratio
21.652023
2021
2022
2023
Q1: 1.5
Méd: 28.16
Q3: 91.33
Good-22 pts über 3 Jahre
In 2023, the debt ratio of TX TRANSPORTS (21.65) 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
51.53%2023
2021
2022
2023
Q1: 12.41%
Méd: 31.01%
Q3: 50.4%
Excellent+28 pts über 3 Jahre
In 2023, the financial autonomy of TX TRANSPORTS (51.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.59 years2023
2021
2022
2023
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.59 years
Average+34 pts über 3 Jahre
In 2023, the repayment capacity of TX TRANSPORTS (0.59) 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 248.17. 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 1.3x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquiditätsquote (2023)
?
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
248.174
Zinsdeckung (2023)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen TX TRANSPORTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
Liquiditätsquote
237.553
204.319
216.937
229.475
193.237
181.785
210.5
248.174
Zinsdeckung
3.51
-4.791
-2.365
-1.509
-3.437
-7.36
1.152
1.275
Positionnement sectoriel
Liquidity ratio
248.172023
2021
2022
2023
Q1: 119.95
Méd: 170.24
Q3: 259.15
Good+20 pts über 3 Jahre
In 2023, the liquidity ratio of TX TRANSPORTS (248.17) 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
1.27x2023
2021
2022
2023
Q1: 0.0x
Méd: 0.0x
Q3: 2.42x
Good+38 pts über 3 Jahre
In 2023, the interest coverage of TX TRANSPORTS (1.3x) 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: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 16 days. The gap of 39 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 32 days of revenue, i.e. 56 k€ to permanently finance. Over 2016-2023, WCR increased by +68%, requiring additional financing.
Operatives Working Capital (2023)
?
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
16 j
Lagerumschlag (2023)
?
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 (2023)
?
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
32 j
Entwicklung des Working Capital und der Zahlungsfristen TX TRANSPORTS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
BFR d'exploitation
33 052 €
53 153 €
55 170 €
27 166 €
21 006 €
34 709 €
63 347 €
55 517 €
Lagerumschlag (Tage)
0
0
0
0
0
0
0
0
Crédit clients (jours)
55
42
57
36
47
62
53
55
Crédit fournisseurs (jours)
23
16
20
3
18
15
25
16
Positionnement de TX TRANSPORTS dans son secteur
Vergleich mit der Branche Transports routiers de fret de proximité
Bewertungsschätzung
Based on 53 transactions of similar company sales
in 2023,
the value of TX TRANSPORTS is estimated at
107 106 €
(range 42 863€ - 321 149€).
With an EBITDA of 51 044€, the sector multiple of 2.3x is applied.
The price/revenue ratio is 0.19x
(conservative valuation).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
53 tx
42k€107k€321k€
107 106 €Range: 42 863€ - 321 149€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
51 044 €×2.3x
Estimation119 215 €
48 007€ - 365 268€
Revenue Multiple30%
620 512 €×0.19x
Estimation115 164 €
43 589€ - 265 544€
Net Income Multiple20%
38 691 €×1.7x
Estimation64 746 €
28 915€ - 294 260€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 53 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 routiers de fret de proximité)
Compare TX TRANSPORTS with other companies in the same sector:
Yes, TX TRANSPORTS generated a net profit of 39 k€ in 2023.
Where is the headquarters of TX TRANSPORTS ?
The headquarters of TX TRANSPORTS is located in LE MUY (83490), in the department Var.
Where to find the tax return of TX TRANSPORTS ?
The tax return of TX TRANSPORTS 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 TX TRANSPORTS operate?
TX TRANSPORTS operates in the sector Transports routiers de fret de proximité (NAF code 49.41B). 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