Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2015-09-04 (10 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: PARIS (75019), Paris
ACTION LOGISTICS FRANCE : revenue, balance sheet and financial ratios
ACTION LOGISTICS FRANCE is a French company
founded 10 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in PARIS (75019),
this company of category GE
shows in 2024 a revenue of 271.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ACTION LOGISTICS FRANCE (SIREN 813538535)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
271 534 031 €
229 640 251 €
176 977 255 €
155 880 001 €
115 207 944 €
108 337 690 €
81 859 003 €
54 304 890 €
23 221 848 €
Net income
257 796 €
7 189 616 €
162 930 €
410 866 €
166 098 €
353 520 €
293 030 €
1 110 119 €
142 973 €
EBITDA
7 343 816 €
7 768 327 €
6 820 577 €
6 312 569 €
5 892 408 €
5 861 550 €
3 460 734 €
2 508 023 €
1 615 042 €
Net margin
0.1%
3.1%
0.1%
0.3%
0.1%
0.3%
0.4%
2.0%
0.6%
Revenue and income statement
In 2024, ACTION LOGISTICS FRANCE achieves revenue of 271.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +36.0%. Vs 2023, growth of +18% (229.6 M€ -> 271.5 M€). After deducting consumption (585 k€), gross margin stands at 270.9 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 7.3 M€, representing 2.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 258 k€, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
271 534 031 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
270 949 331 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
7 343 816 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
424 162 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
257 796 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.7%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 197%. 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 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 2.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
197.018%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
14.942%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
2.137%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
5.122
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ACTION LOGISTICS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2.782
0.0
199.543
411.409
560.618
413.917
479.753
257.982
197.018
Financial autonomy
17.082
19.628
14.627
10.168
8.635
9.476
8.015
12.992
14.942
Repayment capacity
0.082
0.0
4.252
5.096
6.621
4.889
5.453
7.619
5.122
Cash flow / Revenue
7.552%
2.422%
3.753%
5.141%
5.193%
4.061%
3.798%
2.187%
2.137%
Sector positioning
Debt ratio
197.022024
2022
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Watch
In 2024, the debt ratio of ACTION LOGISTICS FRANCE (197.02) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
14.94%2024
2022
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Average+5 pts over 3 years
In 2024, the financial autonomy of ACTION LOGISTICS FRANCE (14.9%) 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
5.12 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Watch
In 2024, the repayment capacity of ACTION LOGISTICS FRANCE (5.12) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 130.93. 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 28.1x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
130.931
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
28.071
Liquidity indicators evolution ACTION LOGISTICS FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
-0.518
51.624
75.964
100.552
79.262
65.047
73.931
147.96
130.931
Interest coverage
0.0
32.077
13.276
9.471
16.252
17.894
13.521
33.819
28.071
Sector positioning
Liquidity ratio
130.932024
2022
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Average+18 pts over 3 years
In 2024, the liquidity ratio of ACTION LOGISTICS FRANCE (130.93) 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
28.07x2024
2022
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Excellent
In 2024, the interest coverage of ACTION LOGISTICS FRANCE (28.1x) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 42 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 62 days. Favorable situation: supplier credit is longer than customer credit by 20 days. Overall, WCR represents 93 days of revenue, i.e. 70.2 M€ to permanently finance. Over 2016-2024, WCR increased by +3260%, requiring additional financing.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
70 199 693 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
42 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
62 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
93 j
WCR and payment terms evolution ACTION LOGISTICS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-2 221 634 €
2 230 845 €
17 918 117 €
30 907 660 €
20 876 832 €
25 405 323 €
36 660 838 €
85 522 622 €
70 199 693 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
5
35
41
35
40
29
39
91
42
Supplier payment term (days)
322
90
96
94
80
81
90
78
62
Positioning of ACTION LOGISTICS FRANCE in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of ACTION LOGISTICS FRANCE is estimated at
15 504 589 €
(range 9 250 017€ - 37 070 455€).
With an EBITDA of 7 343 816€, the sector multiple of 1.0x is applied.
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 value2024
77 tx
9250k€15504k€37070k€
15 504 589 €Range: 9 250 017€ - 37 070 455€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 343 816 €×1.0x
Estimation7 464 266 €
3 299 001€ - 17 641 414€
Revenue Multiple30%
271 534 031 €×0.14x
Estimation39 036 295 €
25 260 422€ - 93 397 559€
Net Income Multiple20%
257 796 €×1.2x
Estimation307 841 €
111 953€ - 1 152 406€
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare ACTION LOGISTICS FRANCE with other companies in the same sector:
Frequently asked questions about ACTION LOGISTICS FRANCE
What is the revenue of ACTION LOGISTICS FRANCE ?
The revenue of ACTION LOGISTICS FRANCE in 2024 is 271.5 M€.
Is ACTION LOGISTICS FRANCE profitable?
Yes, ACTION LOGISTICS FRANCE generated a net profit of 258 k€ in 2024.
Where is the headquarters of ACTION LOGISTICS FRANCE ?
The headquarters of ACTION LOGISTICS FRANCE is located in PARIS (75019), in the department Paris.
Where to find the tax return of ACTION LOGISTICS FRANCE ?
The tax return of ACTION LOGISTICS FRANCE 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 ACTION LOGISTICS FRANCE operate?
ACTION LOGISTICS FRANCE operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart