Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1991-04-01 (35 years)Status: ActiveBusiness sector: Affrètement et organisation des transports Location: AULNAY-SOUS-BOIS (93600), Seine-Saint-Denis
CARGOWAYS : revenue, balance sheet and financial ratios
CARGOWAYS is a French company
founded 35 years ago,
specialized in the sector Affrètement et organisation des transports .
Based in AULNAY-SOUS-BOIS (93600),
this company of category PME
shows in 2022 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, CARGOWAYS generates positive net income of 60 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2023: 7 k€ -> 60 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
59 865 €
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 368%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
367.643%
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
7.108%
Solvency indicators evolution CARGOWAYS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2019
2020
2021
2022
2023
Debt ratio
0.088
0.18
300.719
-1185.9
-530.06
-12566.114
367.643
Financial autonomy
44.455
57.655
9.227
-3.715
-4.015
-0.28
7.108
Repayment capacity
0.048
0.005
6.372
-4.007
-9.627
39.766
None
Cash flow / Revenue
0.512%
5.696%
1.208%
-5.327%
-1.146%
0.347%
None%
Sector positioning
Debt ratio
367.642023
2021
2022
2023
Q1: 0.0
Med: 7.46
Q3: 49.04
Watch+52 pts over 3 years
In 2023, the debt ratio of CARGOWAYS (367.64) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
7.11%2023
2021
2022
2023
Q1: 15.05%
Med: 32.0%
Q3: 51.78%
Average
In 2023, the financial autonomy of CARGOWAYS (7.1%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
39.77 years2022
2021
2022
Q1: 0.0 years
Med: 0.09 years
Q3: 1.48 years
Watch+51 pts over 2 years
In 2022, the repayment capacity of CARGOWAYS (39.77) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 145.90. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
145.901
Liquidity indicators evolution CARGOWAYS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2019
2020
2021
2022
2023
Liquidity ratio
176.491
237.283
140.463
163.015
119.121
150.213
145.901
Interest coverage
20.974
1.467
-2.291
-2.235
-18.111
17.858
None
Sector positioning
Liquidity ratio
145.92023
2021
2022
2023
Q1: 120.57
Med: 159.14
Q3: 229.55
Average+14 pts over 3 years
In 2023, the liquidity ratio of CARGOWAYS (145.90) 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
17.86x2022
2021
2022
Q1: 0.0x
Med: 0.41x
Q3: 3.78x
Excellent+50 pts over 2 years
In 2022, the interest coverage of CARGOWAYS (17.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution CARGOWAYS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2019
2020
2021
2022
2023
Operating WCR
955 372 €
767 260 €
448 007 €
440 943 €
633 564 €
815 657 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
153
121
86
119
145
103
0
Supplier payment term (days)
105
67
71
79
61
79
0
Positioning of CARGOWAYS in its sector
Comparison with sector Affrètement et organisation des transports
Valuation estimate
Based on 167 transactions of similar company sales
(all years),
the value of CARGOWAYS is estimated at
37 974 €
(range 15 984€ - 135 519€).
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 value2023
167 transactions
15k€37k€135k€
37 974 €Range: 15 984€ - 135 519€
NAF 5 all-time
Valuation method used
Net Income Multiple
59 865 €
×
0.6x
=37 974 €
Range: 15 985€ - 135 519€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 167 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 (Affrètement et organisation des transports )
Compare CARGOWAYS with other companies in the same sector:
Yes, CARGOWAYS generated a net profit of 60 k€ in 2023.
Where is the headquarters of CARGOWAYS ?
The headquarters of CARGOWAYS is located in AULNAY-SOUS-BOIS (93600), in the department Seine-Saint-Denis.
Where to find the tax return of CARGOWAYS ?
The tax return of CARGOWAYS 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 CARGOWAYS operate?
CARGOWAYS operates in the sector Affrètement et organisation des transports (NAF code 52.29B). 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