Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-07-19 (19 years)Status: ActiveBusiness sector: Location et location-bail de camionsLocation: ROGNAC (13340), Bouches-du-Rhone
CARGO TRAILER CENTER : revenue, balance sheet and financial ratios
CARGO TRAILER CENTER is a French company
founded 19 years ago,
specialized in the sector Location et location-bail de camions.
Based in ROGNAC (13340),
this company of category PME
shows in 2024 a revenue of 830 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CARGO TRAILER CENTER (SIREN 491158044)
Indicator
2024
2023
2022
2021
2020
2015
Revenue
830 360 €
962 366 €
873 376 €
720 373 €
768 483 €
310 689 €
Net income
44 450 €
52 701 €
37 249 €
41 398 €
41 223 €
53 417 €
EBITDA
219 679 €
245 181 €
233 070 €
156 768 €
117 895 €
105 482 €
Net margin
5.4%
5.5%
4.3%
5.7%
5.4%
17.2%
Revenue and income statement
In 2024, CARGO TRAILER CENTER achieves revenue of 830 k€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +11.5%. Significant drop of -14% vs 2023. After deducting consumption (0 €), gross margin stands at 830 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 220 k€, representing 26.5% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 44 k€, i.e. 5.4% 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
830 360 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
830 360 €
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
219 679 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
68 548 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
44 450 €
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
26.5%
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 79%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 37.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
79.361%
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
32.95%
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
37.373%
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
1.297
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 CARGO TRAILER CENTER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2020
2021
2022
2023
2024
Debt ratio
78.418
66.221
94.885
116.718
97.173
79.361
Financial autonomy
22.965
29.258
38.021
42.118
42.407
32.95
Repayment capacity
1.094
2.106
2.621
1.987
1.544
1.297
Cash flow / Revenue
33.446%
11.266%
16.761%
25.433%
27.774%
37.373%
Sector positioning
Debt ratio
79.362024
2022
2023
2024
Q1: 4.27
Med: 75.78
Q3: 273.65
Average-7 pts over 3 years
In 2024, the debt ratio of CARGO TRAILER CENTER (79.36) 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
32.95%2024
2022
2023
2024
Q1: 15.51%
Med: 32.24%
Q3: 58.86%
Good-7 pts over 3 years
In 2024, the financial autonomy of CARGO TRAILER CENTER (33.0%) 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
1.3 years2024
2022
2023
2024
Q1: 0.09 years
Med: 1.87 years
Q3: 3.6 years
Good-15 pts over 3 years
In 2024, the repayment capacity of CARGO TRAILER CENTER (1.30) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 280.88. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 4.4x. Financial charges are adequately covered by operations.
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
280.877
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
4.439
Liquidity indicators evolution CARGO TRAILER CENTER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2020
2021
2022
2023
2024
Liquidity ratio
164.271
249.192
253.051
217.977
319.141
280.877
Interest coverage
1.443
4.177
0.968
1.757
1.914
4.439
Sector positioning
Liquidity ratio
280.882024
2022
2023
2024
Q1: 136.75
Med: 257.51
Q3: 443.91
Good+7 pts over 3 years
In 2024, the liquidity ratio of CARGO TRAILER CENTER (280.88) 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
4.44x2024
2022
2023
2024
Q1: 0.0x
Med: 4.0x
Q3: 9.37x
Good-12 pts over 3 years
In 2024, the interest coverage of CARGO TRAILER CENTER (4.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 101 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 103 days. Favorable situation: supplier credit is longer than customer credit by 2 days. WCR is negative (-25 days): operations structurally generate cash. Over 2015-2024, WCR increased by +66%, requiring additional financing.
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
-58 308 €
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
101 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
103 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
-25 j
WCR and payment terms evolution CARGO TRAILER CENTER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2020
2021
2022
2023
2024
Operating WCR
-172 510 €
130 289 €
-13 435 €
-114 727 €
79 020 €
-58 308 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
43
104
87
60
84
101
Supplier payment term (days)
269
66
46
67
23
103
Positioning of CARGO TRAILER CENTER in its sector
Comparison with sector Location et location-bail de camions
Valuation estimate
Based on 292 transactions of similar company sales
(all years),
the value of CARGO TRAILER CENTER is estimated at
1 623 686 €
(range 365 882€ - 2 830 189€).
With an EBITDA of 219 679€, the sector multiple of 9.5x is applied.
The price/revenue ratio is 2.04x
(premium 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
292 transactions
365k€1623k€2830k€
1 623 686 €Range: 365 882€ - 2 830 189€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
219 679 €×9.5x
Estimation2 077 824 €
513 696€ - 3 544 119€
Revenue Multiple30%
830 360 €×2.04x
Estimation1 697 155 €
351 108€ - 2 502 159€
Net Income Multiple20%
44 450 €×8.5x
Estimation378 142 €
18 512€ - 1 537 409€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 292 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 (Location et location-bail de camions)
Compare CARGO TRAILER CENTER with other companies in the same sector:
Frequently asked questions about CARGO TRAILER CENTER
What is the revenue of CARGO TRAILER CENTER ?
The revenue of CARGO TRAILER CENTER in 2024 is 830 k€.
Is CARGO TRAILER CENTER profitable?
Yes, CARGO TRAILER CENTER generated a net profit of 44 k€ in 2024.
Where is the headquarters of CARGO TRAILER CENTER ?
The headquarters of CARGO TRAILER CENTER is located in ROGNAC (13340), in the department Bouches-du-Rhone.
Where to find the tax return of CARGO TRAILER CENTER ?
The tax return of CARGO TRAILER CENTER 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 CARGO TRAILER CENTER operate?
CARGO TRAILER CENTER operates in the sector Location et location-bail de camions (NAF code 77.12Z). 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