Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-07-01 (7 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: THIAIS (94320), Val-de-Marne
CALL TRANSPORT : revenue, balance sheet and financial ratios
CALL TRANSPORT is a French company
founded 7 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in THIAIS (94320),
this company of category PME
shows in 2023 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CALL TRANSPORT (SIREN 843222548)
Indicator
2023
2022
2021
2020
Revenue
1 090 853 €
880 407 €
839 488 €
976 816 €
Net income
15 796 €
34 131 €
7 155 €
125 883 €
EBITDA
68 063 €
85 721 €
46 840 €
196 151 €
Net margin
1.4%
3.9%
0.9%
12.9%
Revenue and income statement
Im Jahr 2023 erzielt CALL TRANSPORT einen Umsatz von 1.1 Mio€. Der Umsatz wächst über 4 Jahre positiv (CAGR: +3.7%). Vs 2022, Wachstum von +24% (880 k€ -> 1.1 Mio€). Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 1.1 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 68 k€, was 6.2% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+24%) variiert EBITDA um -21%, was die Marge um 3.5 Punkte reduziert. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 16 k€, d.h. 1.4% des Umsatzes.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 090 853 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 090 853 €
EBITDA (2023)
?
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
68 063 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
43 663 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 796 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.1%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 40%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 37%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 1.4 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 3.4% des Umsatzes.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
39.525%
Financial autonomy (2023)
?
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
36.991%
Cash flow / Revenue (2023)
?
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
3.368%
Repayment capacity (2023)
?
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
1.377
Asset age ratio (2023)
?
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
2020
2021
2022
2023
Debt ratio
2.822
6.589
32.996
39.525
Financial autonomy
39.146
61.264
44.903
36.991
Repayment capacity
0.028
0.23
0.768
1.377
Cash flow / Revenue
15.515%
5.473%
7.812%
3.368%
Sector positioning
Verschuldungsgrad
39.522023
2021
2022
2023
Q1: 1.5
Med: 28.16
Q3: 91.33
Average+25 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das verschuldungsgrad von CALL TRANSPORT (39.52). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
36.99%2023
2021
2022
2023
Q1: 12.41%
Med: 31.01%
Q3: 50.4%
Gut-17 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das finanzielle autonomie von CALL TRANSPORT (37.0%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
1.38 ans2023
2021
2022
2023
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.59 ans
Average+18 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das rückzahlungsfähigkeit von CALL TRANSPORT (1.4 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 186.83. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 2.6x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
Liquidity ratio (2023)
?
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
186.829
Interest coverage (2023)
?
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
2.568
Liquidity indicators evolution CALL TRANSPORT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2022
2023
Liquidity ratio
126.799
196.261
201.047
186.829
Interest coverage
0.01
0.181
0.222
2.568
Sector positioning
Liquiditätsquote
186.832023
2021
2022
2023
Q1: 119.95
Med: 170.24
Q3: 259.15
Gut
Im Jahr 2023 liegt über dem Median der Branche das liquiditätsquote von CALL TRANSPORT (186.83). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
2.57x2023
2021
2022
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.42x
Ausgezeichnet+22 pts over 3 years
Im Jahr 2023 liegt in den oberen 25% der Branche das zinsdeckung von CALL TRANSPORT (2.6x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 69 Tage. Lieferantenfrist: 24 Tage. Die Lücke von 45 Tagen belastet den Cashflow. Der WCR repräsentiert 38 Tage Umsatz. Im Zeitraum 2020-2023 stieg der WCR um +347%.
Operating WCR (2023)
?
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
115 685 €
Customer credit (2023)
?
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
69 j
Supplier credit (2023)
?
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
24 j
Inventory turnover (2023)
?
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 (2023)
?
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
38 j
WCR and payment terms evolution CALL TRANSPORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2022
2023
Operating WCR
-46 926 €
45 970 €
85 047 €
115 685 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
49
44
73
69
Supplier payment term (days)
34
11
18
24
Positioning of CALL TRANSPORT in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 53 transactions of similar company sales
in 2023,
the value of CALL TRANSPORT is estimated at
145 505 €
(range 57 356€ - 407 601€).
With an EBITDA of 68 063€, the sector multiple of 2.3x is applied.
The price/revenue ratio is 0.19x
(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 value2023
53 tx
57k€145k€407k€
145 505 €Range: 57 356€ - 407 601€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
68 063 €×2.3x
Estimation158 964 €
64 013€ - 487 055€
Revenue Multiple30%
1 090 853 €×0.19x
Estimation202 458 €
76 629€ - 466 824€
Net Income Multiple20%
15 796 €×1.7x
Estimation26 433 €
11 805€ - 120 135€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 53 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 de proximité)
Compare CALL TRANSPORT with other companies in the same sector:
Yes, CALL TRANSPORT generated a net profit of 16 k€ in 2023.
Where is the headquarters of CALL TRANSPORT ?
The headquarters of CALL TRANSPORT is located in THIAIS (94320), in the department Val-de-Marne.
Where to find the tax return of CALL TRANSPORT ?
The tax return of CALL TRANSPORT 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 CALL TRANSPORT operate?
CALL TRANSPORT operates in the sector Transports routiers de fret de proximité (NAF code 49.41B). 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