Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1995-01-01 (31 years)Status: ActiveBusiness sector: Manutention portuaireLocation: CAEN (14000), Calvados
CAEN MANUTENTION PORTUAIRE : revenue, balance sheet and financial ratios
CAEN MANUTENTION PORTUAIRE is a French company
founded 31 years ago,
specialized in the sector Manutention portuaire.
Based in CAEN (14000),
this company of category ETI
shows in 2024 a revenue of 214 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAEN MANUTENTION PORTUAIRE (SIREN 399512201)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
213 506 €
308 103 €
342 028 €
284 641 €
253 925 €
229 344 €
231 123 €
264 752 €
280 912 €
Net income
0 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
0 €
EBITDA
15 764 €
20 474 €
2 560 €
1 352 €
2 204 €
-3 018 €
-35 €
16 237 €
1 086 €
Net margin
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Revenue and income statement
In 2024, CAEN MANUTENTION PORTUAIRE achieves revenue of 214 k€. Activity remains stable over the period (CAGR: -3.4%). Significant drop of -31% vs 2023. After deducting consumption (0 €), gross margin stands at 214 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 16 k€, representing 7.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at 0 € (0.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
213 506 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
213 506 €
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
15 764 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
16 053 €
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
7.4%
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 31%. The balance between equity and debt is satisfactory.
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
49.611%
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
31.112%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
124.026
49.611
49.611
49.611
49.611
49.611
49.611
49.611
49.611
Financial autonomy
22.412
31.939
26.024
23.774
22.101
26.652
28.485
22.643
31.112
Repayment capacity
None
None
None
None
None
None
None
None
None
Cash flow / Revenue
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Sector positioning
Debt ratio
49.612024
2022
2023
2024
Q1: 0.0
Med: 0.12
Q3: 32.9
Average
In 2024, the debt ratio of CAEN MANUTENTION PORTUAIRE (49.61) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
31.11%2024
2022
2023
2024
Q1: 2.46%
Med: 31.11%
Q3: 53.2%
Good
In 2024, the financial autonomy of CAEN MANUTENTION PORTUAIRE (31.1%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 187.09. 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
187.086
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
200.84
191.518
163.762
155.207
149.403
166.324
174.27
151.235
187.086
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
187.092024
2022
2023
2024
Q1: 100.02
Med: 150.5
Q3: 213.08
Good+14 pts over 3 years
In 2024, the liquidity ratio of CAEN MANUTENTION PORTUAIRE (187.09) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.28x
Q3: 7.42x
Average
In 2024, the interest coverage of CAEN MANUTENTION PORTUAIRE (0.0x) 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: 27 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 47 days. Favorable situation: supplier credit is longer than customer credit by 20 days. Overall, WCR represents 46 days of revenue, i.e. 27 k€ to permanently finance. Notable WCR improvement over the period (-49%), 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
27 109 €
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
27 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
47 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
46 j
WCR and payment terms evolution CAEN MANUTENTION PORTUAIRE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
53 488 €
26 740 €
7 077 €
15 302 €
20 956 €
8 013 €
20 019 €
36 677 €
27 109 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
75
30
24
42
46
30
39
43
27
Supplier payment term (days)
67
79
88
73
79
28
11
59
47
Positioning of CAEN MANUTENTION PORTUAIRE in its sector
Comparison with sector Manutention portuaire
Valuation estimate
Based on 205 transactions of similar company sales
(all years),
the value of CAEN MANUTENTION PORTUAIRE is estimated at
21 115 €
(range 10 916€ - 58 388€).
With an EBITDA of 15 764€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.15x
(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.
Estimated enterprise value2024
205 transactions
10k€21k€58k€
21 115 €Range: 10 916€ - 58 388€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
15 764 €×0.9x
Estimation14 604 €
5 158€ - 33 639€
Revenue Multiple30%
213 506 €×0.15x
Estimation31 968 €
20 513€ - 99 637€
How is this estimate calculated?
This estimate is based on the analysis of 205 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 (Manutention portuaire)
Compare CAEN MANUTENTION PORTUAIRE with other companies in the same sector:
Frequently asked questions about CAEN MANUTENTION PORTUAIRE
What is the revenue of CAEN MANUTENTION PORTUAIRE ?
The revenue of CAEN MANUTENTION PORTUAIRE in 2024 is 214 k€.
Is CAEN MANUTENTION PORTUAIRE profitable?
Profitability information is not publicly available.
Where is the headquarters of CAEN MANUTENTION PORTUAIRE ?
The headquarters of CAEN MANUTENTION PORTUAIRE is located in CAEN (14000), in the department Calvados.
Where to find the tax return of CAEN MANUTENTION PORTUAIRE ?
The tax return of CAEN MANUTENTION PORTUAIRE 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 CAEN MANUTENTION PORTUAIRE operate?
CAEN MANUTENTION PORTUAIRE operates in the sector Manutention portuaire (NAF code 52.24A). 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