BOULOGNE MAREE : revenue, balance sheet and financial ratios
BOULOGNE MAREE is a French company
founded 28 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in BOULOGNE-SUR-MER (62200),
this company of category PME
shows in 2024 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOULOGNE MAREE (SIREN 418761961)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 851 547 €
1 753 761 €
1 655 923 €
1 552 595 €
1 386 299 €
1 648 546 €
1 611 182 €
N/C
1 603 402 €
Net income
57 967 €
66 440 €
96 082 €
115 902 €
42 266 €
68 002 €
67 150 €
76 797 €
96 749 €
EBITDA
-7 085 €
40 244 €
-50 885 €
61 735 €
9 476 €
38 467 €
5 000 €
N/C
38 729 €
Net margin
3.1%
3.8%
5.8%
7.5%
3.0%
4.1%
4.2%
N/C
6.0%
Revenue and income statement
In 2024, BOULOGNE MAREE achieves revenue of 1.9 M€. Revenue is growing positively over 9 years (CAGR: +1.8%). Vs 2023: +6%. After deducting consumption (270 k€), gross margin stands at 1.6 M€, i.e. a rate of 85%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -7 k€, representing -0.4% of revenue. Warning negative scissor effect: despite revenue change (+6%), EBITDA varies by -118%, reducing margin by 2.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 58 k€, i.e. 3.1% 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
1 851 547 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 581 972 €
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
-7 085 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
13 398 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
57 967 €
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
-0.4%
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 12%. 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 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
12.11%
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
43.585%
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
-1.567%
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
-0.978
Asset age ratio (2024)
?
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
6.328
3.367
0.485
0.207
0.429
0.515
0.324
15.647
12.11
Financial autonomy
59.368
57.012
66.646
62.943
60.585
53.099
45.308
42.034
43.585
Repayment capacity
-24.159
None
-0.044
-0.037
-0.065
0.033
-0.002
2.579
-0.978
Cash flow / Revenue
-0.064%
None%
-2.045%
-0.647%
-1.26%
2.275%
-4.866%
0.837%
-1.567%
Sector positioning
Debt ratio
12.112024
2022
2023
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Good+8 pts over 3 years
In 2024, the debt ratio of BOULOGNE MAREE (12.11) 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
43.59%2024
2022
2023
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Good
In 2024, the financial autonomy of BOULOGNE MAREE (43.6%) 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
-0.98 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.02 years
Q3: 1.91 years
Excellent
In 2024, the repayment capacity of BOULOGNE MAREE (-0.98) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 153.36. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
153.361
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
-19.167
Liquidity indicators evolution BOULOGNE MAREE
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
224.898
210.837
251.744
224.337
214.389
195.578
168.229
152.006
153.361
Interest coverage
1.115
None
2.08
0.003
0.0
0.0
0.0
0.942
-19.167
Sector positioning
Liquidity ratio
153.362024
2022
2023
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Average-5 pts over 3 years
In 2024, the liquidity ratio of BOULOGNE MAREE (153.36) 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
-19.17x2024
2022
2023
2024
Q1: -0.19x
Med: 0.0x
Q3: 4.8x
Average
In 2024, the interest coverage of BOULOGNE MAREE (-19.2x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 51 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. The company must finance 21 days of gap between collections and payments. Overall, WCR represents 39 days of revenue, i.e. 202 k€ to permanently finance. Notable WCR improvement over the period (-25%), freeing up cash.
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
202 226 €
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
51 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
30 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
39 j
WCR and payment terms evolution BOULOGNE MAREE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
271 376 €
0 €
279 540 €
206 233 €
184 170 €
173 037 €
229 047 €
226 218 €
202 226 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
64
543
68
58
55
53
57
53
51
Supplier payment term (days)
33
298
19
26
47
55
43
49
30
Positioning of BOULOGNE MAREE in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of BOULOGNE MAREE is estimated at
330 233 €
(range 127 808€ - 624 701€).
The price/revenue ratio is 0.23x
(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
71 tx
127k€330k€624k€
330 233 €Range: 127 808€ - 624 701€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 851 547 €×0.23x
Estimation419 716 €
196 060€ - 684 436€
Net Income Multiple20%
57 967 €×3.4x
Estimation196 011 €
25 432€ - 535 100€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 BOULOGNE MAREE with other companies in the same sector:
Yes, BOULOGNE MAREE generated a net profit of 58 k€ in 2024.
Where is the headquarters of BOULOGNE MAREE ?
The headquarters of BOULOGNE MAREE is located in BOULOGNE-SUR-MER (62200), in the department Pas-de-Calais.
Where to find the tax return of BOULOGNE MAREE ?
The tax return of BOULOGNE MAREE 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 BOULOGNE MAREE operate?
BOULOGNE MAREE 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
Rotate your phone to landscape mode to view the chart