Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-01-18 (13 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: LE BREUIL-SUR-COUZE (63340), Puy-de-Dome
BEZANGER PERE & FILS : revenue, balance sheet and financial ratios
BEZANGER PERE & FILS is a French company
founded 13 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in LE BREUIL-SUR-COUZE (63340),
this company of category PME
shows in 2024 a revenue of 894 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BEZANGER PERE & FILS (SIREN 790739650)
Indicator
2024
2023
2022
Revenue
893 623 €
975 773 €
883 069 €
Net income
416 711 €
214 128 €
-930 402 €
EBITDA
36 963 €
-40 882 €
-221 891 €
Net margin
46.6%
21.9%
-105.4%
Revenue and income statement
En 2024, BEZANGER PERE & FILS alcanza unos ingresos de 894 k€. Los ingresos crecen positivamente durante 3 años (TCAC: +0.6%). Ligera caída de -8% vs 2023. Tras deducir el consumo (29 k€), el margen bruto se sitúa en 864 k€, es decir, una tasa del 97%. El EBITDA alcanza 37 k€, representando el 4.1% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +8.3 puntos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto asciende a 417 k€, es decir, el 46.6% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
893 623 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
864 221 €
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
36 963 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
163 698 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
416 711 €
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
4.1%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 0%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el -4%. Baja autonomía: la empresa depende fuertemente de financiación externa. El flujo de caja representa el 19.1% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
0.0%
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
-4.01%
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
19.133%
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
0.0
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 BEZANGER PERE & FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
Debt ratio
-10.713
-2.755
0.0
Financial autonomy
-295.288
-186.61
-4.01
Repayment capacity
-0.239
0.086
0.0
Cash flow / Revenue
-26.016%
12.255%
19.133%
Sector positioning
Ratio de endeudamiento
0.02024
2022
2023
2024
Q1: 0.0
Med: 7.13
Q3: 77.48
Excelente
En 2024, el ratio de endeudamiento de BEZANGER PERE & FILS (0.00) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio bajo indica una estructura financiera sólida con poca dependencia de los acreedores.
Autonomía financiera
-4.01%2024
2022
2023
2024
Q1: 0.0%
Med: 12.74%
Q3: 46.65%
Average
En 2024, el autonomía financiera de BEZANGER PERE & FILS (-4.0%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
0.0 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.42 ans
Excelente
En 2024, el capacidad de reembolso de BEZANGER PERE & FILS (0.0 an) se sitúa en el 25% más bajo del sector, lo cual es positivo. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una capacidad corta refleja deuda controlada y buena generación de efectivo.
Liquidity ratios
El ratio de liquidez se sitúa en 41.11. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 5.5x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
41.11
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
5.546
Liquidity indicators evolution BEZANGER PERE & FILS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2022
2023
2024
Liquidity ratio
24.154
33.43
41.11
Interest coverage
-1.249
-5.178
5.546
Sector positioning
Ratio de liquidez
41.112024
2022
2023
2024
Q1: 45.75
Med: 152.43
Q3: 398.23
Average
En 2024, el ratio de liquidez de BEZANGER PERE & FILS (41.11) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
5.55x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.77x
Excelente+50 pts over 3 years
En 2024, el cobertura de intereses de BEZANGER PERE & FILS (5.5x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 29 días. Plazo proveedores: 32 días. Situación favorable. El FM es negativo (-107 días): las operaciones generan estructuralmente tesorería. En 2022-2024, el FM aumentó en +39%.
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
-266 800 €
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
29 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
32 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
-107 j
WCR and payment terms evolution BEZANGER PERE & FILS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2022
2023
2024
Operating WCR
-438 576 €
-323 400 €
-266 800 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
49
35
29
Supplier payment term (days)
144
98
32
Positioning of BEZANGER PERE & FILS in its sector
Comparison with sector Transports de voyageurs par taxis
Valuation estimate
Based on 116 transactions of similar company sales
(all years),
the value of BEZANGER PERE & FILS is estimated at
573 603 €
(range 302 816€ - 1 281 702€).
With an EBITDA of 36 963€, 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 value2024
116 transactions
302k€573k€1281k€
573 603 €Range: 302 816€ - 1 281 702€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
36 963 €×4.6x
Estimation171 813 €
97 616€ - 306 691€
Revenue Multiple30%
893 623 €×0.61x
Estimation543 853 €
316 736€ - 967 715€
Net Income Multiple20%
416 711 €×3.9x
Estimation1 622 704 €
794 941€ - 4 190 213€
Valuation evolution
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 BEZANGER PERE & FILS with other companies in the same sector:
Frequently asked questions about BEZANGER PERE & FILS
What is the revenue of BEZANGER PERE & FILS ?
The revenue of BEZANGER PERE & FILS in 2024 is 894 k€.
Is BEZANGER PERE & FILS profitable?
Yes, BEZANGER PERE & FILS generated a net profit of 417 k€ in 2024.
Where is the headquarters of BEZANGER PERE & FILS ?
The headquarters of BEZANGER PERE & FILS is located in LE BREUIL-SUR-COUZE (63340), in the department Puy-de-Dome.
Where to find the tax return of BEZANGER PERE & FILS ?
The tax return of BEZANGER PERE & FILS 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 BEZANGER PERE & FILS operate?
BEZANGER PERE & FILS 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
Rotate your phone to landscape mode to view the chart