Mitarbeiter: 02 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2018-12-17 (7 Jahre)Status: AktivBranche: Transports routiers de fret interurbainsStandort: EVRY-COURCOURONNES (91000), Essonne
ZARA-TRANSPORTS : revenue, balance sheet and financial ratios
ZARA-TRANSPORTS is a French company
founded 7 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in EVRY-COURCOURONNES (91000),
this company of category PME
shows in 2021 a revenue of 88 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2021, ZARA-TRANSPORTS achieves revenue of 88 k€. Revenue is declining over the period 2019-2021 (CAGR: -8.3%). Significant drop of -66% vs 2020. After deducting consumption (0 €), gross margin stands at 88 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 -6 k€, representing -7.3% of revenue. Warning negative scissor effect: despite revenue change (-66%), EBITDA varies by -121%, reducing margin by 19.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -52 k€ (-58.6% of revenue), which will impact equity.
Umsatz (2021)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
88 257 €
Bruttomarge (2021)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
88 257 €
EBITDA (2021)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-6 484 €
EBIT (2021)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-35 253 €
Nettoergebnis (2021)
?
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 -164%. 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 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Verschuldungsgrad (2021)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
-164.45%
Finanzielle Autonomie (2021)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2020
2021
Verschuldungsgrad
14.855
116.866
-164.45
Finanzielle Autonomie
4.374
23.657
40.68
Rückzahlungsfähigkeit
0.0
0.925
-2.223
Cashflow / Umsatz
11.124%
13.378%
-19.989%
Positionnement sectoriel
Debt ratio
-164.452021
2019
2020
2021
Q1: 3.91
Méd: 37.13
Q3: 104.11
Excellent-12 pts über 3 Jahre
In 2021, the debt ratio of ZARA-TRANSPORTS (-164.45) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
40.68%2021
2019
2020
2021
Q1: 17.55%
Méd: 34.16%
Q3: 50.84%
Good+35 pts über 3 Jahre
In 2021, the financial autonomy of ZARA-TRANSPORTS (40.7%) 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
-2.22 years2021
2019
2020
2021
Q1: 0.0 years
Méd: 0.13 years
Q3: 2.23 years
Excellent
In 2021, the repayment capacity of ZARA-TRANSPORTS (-2.22) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 41.16. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2021)
?
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
41.165
Zinsdeckung (2021)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen ZARA-TRANSPORTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2019
2020
2021
Liquiditätsquote
141.729
69.622
41.165
Zinsdeckung
0.0
18.288
-18.43
Positionnement sectoriel
Liquidity ratio
41.162021
2019
2020
2021
Q1: 132.07
Méd: 179.01
Q3: 249.56
Watch-24 pts über 3 Jahre
In 2021, the liquidity ratio of ZARA-TRANSPORTS (41.16) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-18.43x2021
2019
2020
2021
Q1: 0.0x
Méd: 0.08x
Q3: 2.03x
Watch
In 2021, the interest coverage of ZARA-TRANSPORTS (-18.4x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 180 days. Excellent situation: suppliers finance 179 days of the operating cycle (retail model). WCR is negative (-253 days): operations structurally generate cash. Notable WCR improvement over the period (-1069%), freeing up cash.
Operatives Working Capital (2021)
?
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
180 j
Lagerumschlag (2021)
?
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 (2021)
?
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
-253 j
Entwicklung des Working Capital und der Zahlungsfristen ZARA-TRANSPORTS
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2019
2020
2021
BFR d'exploitation
-5 306 €
-68 176 €
-62 052 €
Lagerumschlag (Tage)
0
0
0
Crédit clients (jours)
31
0
1
Crédit fournisseurs (jours)
3
78
180
Positionnement de ZARA-TRANSPORTS dans son secteur
Vergleich mit der Branche Transports routiers de fret interurbains
Bewertungsschätzung
Based on 63 transactions of similar company sales
in 2021,
the value of ZARA-TRANSPORTS is estimated at
12 658 €
(range 10 422€ - 16 412€).
The price/revenue ratio is 0.14x
(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 value2021
63 tx
10k€12k€16k€
12 658 €Range: 10 422€ - 16 412€
NAF 5 année 2021
Valuation method used
Revenue Multiple
88 257 €
×
0.14x
=12 658 €
Range: 10 423€ - 16 412€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 63 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 interurbains)
Compare ZARA-TRANSPORTS with other companies in the same sector:
The headquarters of ZARA-TRANSPORTS is located in EVRY-COURCOURONNES (91000), in the department Essonne.
Where to find the tax return of ZARA-TRANSPORTS ?
The tax return of ZARA-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 ZARA-TRANSPORTS operate?
ZARA-TRANSPORTS operates in the sector Transports routiers de fret interurbains (NAF code 49.41A). 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