Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-03-03 (9 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: VERNON (27200), Eure
BJM ASSOCIES : revenue, balance sheet and financial ratios
BJM ASSOCIES is a French company
founded 9 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in VERNON (27200),
this company of category PME
shows in 2021 a revenue of 132 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BJM ASSOCIES (SIREN 828202911)
Indicator
2021
2020
2019
2018
Revenue
132 021 €
170 077 €
164 692 €
155 232 €
Net income
52 452 €
56 996 €
55 323 €
54 522 €
EBITDA
60 619 €
66 445 €
66 467 €
70 987 €
Net margin
39.7%
33.5%
33.6%
35.1%
Revenue and income statement
En 2021, BJM ASSOCIES alcanza unos ingresos de 132 k€. Los ingresos disminuyen en el período 2018-2021 (TCAC: -5.3%). Caída significativa de -22% vs 2020. Tras deducir el consumo (0 €), el margen bruto se sitúa en 132 k€, es decir, una tasa del 100%. El EBITDA alcanza 61 k€, representando el 45.9% de los ingresos. Efecto tijera positivo: el margen EBITDA mejora en +6.8 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 52 k€, es decir, el 39.7% de los ingresos.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
132 021 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
132 021 €
EBITDA (2021)
?
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
60 619 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
63 128 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
52 452 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
43.2%
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 18%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 14%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 0.7 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 40.6% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
17.54%
Financial autonomy (2021)
?
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
14.466%
Cash flow / Revenue (2021)
?
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
40.617%
Repayment capacity (2021)
?
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
0.73
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
Debt ratio
154.533
63.543
29.589
17.54
Financial autonomy
52.948
35.717
21.722
14.466
Repayment capacity
1.344
1.119
0.874
0.73
Cash flow / Revenue
35.782%
34.217%
34.474%
40.617%
Sector positioning
Ratio de endeudamiento
17.542021
2019
2020
2021
Q1: 0.0
Med: 24.17
Q3: 131.65
Bueno-14 pts over 3 years
En 2021, el ratio de endeudamiento de BJM ASSOCIES (17.54) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.
Autonomía financiera
14.47%2021
2019
2020
2021
Q1: 1.26%
Med: 31.26%
Q3: 63.65%
Average-17 pts over 3 years
En 2021, el autonomía financiera de BJM ASSOCIES (14.5%) 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
0.73 ans2021
2019
2020
2021
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.46 ans
Average-6 pts over 3 years
En 2021, el capacidad de reembolso de BJM ASSOCIES (0.7 an) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 1749.35. 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 1.8x. La cobertura es limitada.
Liquidity ratio (2021)
?
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
1749.348
Interest coverage (2021)
?
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
1.759
Liquidity indicators evolution BJM ASSOCIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
Liquidity ratio
156.923
339.69
1009.719
1749.348
Interest coverage
2.477
2.431
2.023
1.759
Sector positioning
Ratio de liquidez
1749.352021
2019
2020
2021
Q1: 66.28
Med: 184.65
Q3: 474.14
Excelente
En 2021, el ratio de liquidez de BJM ASSOCIES (1749.35) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.
Cobertura de intereses
1.76x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.78x
Bueno+10 pts over 3 years
En 2021, el cobertura de intereses de BJM ASSOCIES (1.8x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
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: 32 días. Plazo proveedores: 8 días. La empresa debe financiar 24 días de desfase. El FM representa 18 días de ingresos. En 2018-2021, el FM aumentó en +124%.
Operating WCR (2021)
?
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
6 730 €
Customer credit (2021)
?
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
32 j
Supplier credit (2021)
?
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
8 j
Inventory turnover (2021)
?
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 (2021)
?
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
18 j
WCR and payment terms evolution BJM ASSOCIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
Operating WCR
-28 334 €
-15 746 €
-53 €
6 730 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
43
24
21
32
Supplier payment term (days)
16
25
14
8
Positioning of BJM ASSOCIES 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 BJM ASSOCIES is estimated at
205 840 €
(range 114 094€ - 399 861€).
With an EBITDA of 60 619€, 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 value2021
116 transactions
114k€205k€399k€
205 840 €Range: 114 094€ - 399 861€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
60 619 €×4.6x
Estimation281 772 €
160 089€ - 502 970€
Revenue Multiple30%
132 021 €×0.61x
Estimation80 347 €
46 794€ - 142 967€
Net Income Multiple20%
52 452 €×3.9x
Estimation204 252 €
100 060€ - 527 428€
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 BJM ASSOCIES with other companies in the same sector:
Yes, BJM ASSOCIES generated a net profit of 52 k€ in 2021.
Where is the headquarters of BJM ASSOCIES ?
The headquarters of BJM ASSOCIES is located in VERNON (27200), in the department Eure.
Where to find the tax return of BJM ASSOCIES ?
The tax return of BJM ASSOCIES 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 BJM ASSOCIES operate?
BJM ASSOCIES 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