Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2004-09-10 (21 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: MONTFLOURS (53240), Mayenne
CHAFFENAY TRANSPORTS : revenue, balance sheet and financial ratios
CHAFFENAY TRANSPORTS is a French company
founded 21 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in MONTFLOURS (53240),
this company of category ETI
shows in 2024 a revenue of 7.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHAFFENAY TRANSPORTS (SIREN 479160954)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 419 188 €
6 857 159 €
4 119 530 €
3 984 305 €
3 119 498 €
2 934 291 €
N/C
2 833 505 €
2 680 781 €
Net income
98 563 €
-10 734 €
52 835 €
172 213 €
191 608 €
194 178 €
118 343 €
231 428 €
156 154 €
EBITDA
20 523 €
-211 060 €
-93 148 €
146 827 €
95 302 €
90 589 €
N/C
202 267 €
144 745 €
Net margin
1.3%
-0.2%
1.3%
4.3%
6.1%
6.6%
N/C
8.2%
5.8%
Revenue and income statement
In 2024, CHAFFENAY TRANSPORTS achieves revenue of 7.4 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.6%. Vs 2023: +8%. After deducting consumption (74 k€), gross margin stands at 7.3 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 21 k€, representing 0.3% of revenue. Positive scissor effect: EBITDA margin improves by +3.4 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 99 k€, i.e. 1.3% 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
7 419 188 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 345 523 €
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
20 523 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
72 015 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
98 563 €
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
0.3%
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 115%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 499.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
115.462%
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
28.346%
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
0.037%
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
499.388
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
9.922
4.659
43.356
164.836
160.534
114.564
129.094
140.277
115.462
Financial autonomy
70.613
69.923
53.699
26.472
28.595
33.069
32.552
26.975
28.346
Repayment capacity
0.473
0.678
None
58.021
68.925
29.602
-12.97
-7.954
499.388
Cash flow / Revenue
3.788%
5.157%
None%
0.781%
0.705%
1.037%
-2.632%
-2.799%
0.037%
Sector positioning
Debt ratio
115.462024
2022
2023
2024
Q1: 1.8
Med: 27.54
Q3: 87.06
Average
In 2024, the debt ratio of CHAFFENAY TRANSPORTS (115.46) 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
28.35%2024
2022
2023
2024
Q1: 13.27%
Med: 31.55%
Q3: 51.53%
Average-7 pts over 3 years
In 2024, the financial autonomy of CHAFFENAY TRANSPORTS (28.4%) 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
499.39 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.46 years
Watch+55 pts over 3 years
In 2024, the repayment capacity of CHAFFENAY TRANSPORTS (499.39) 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 244.25. 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 482.0x. Operating income very largely covers interest expenses: high safety margin.
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
244.245
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
299.567
333.073
404.124
315.346
366.754
330.14
380.714
266.982
244.245
Interest coverage
2.426
0.746
None
15.056
17.776
10.947
-23.757
-37.488
482.04
Sector positioning
Liquidity ratio
244.252024
2022
2023
2024
Q1: 117.28
Med: 164.75
Q3: 253.6
Good
In 2024, the liquidity ratio of CHAFFENAY TRANSPORTS (244.25) 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
482.04x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.91x
Excellent+51 pts over 3 years
In 2024, the interest coverage of CHAFFENAY TRANSPORTS (482.0x) 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. Average customer payment term: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 56 days. The company must finance 3 days of gap between collections and payments. Overall, WCR represents 167 days of revenue, i.e. 3.4 M€ to permanently finance. Over 2016-2024, WCR increased by +102%, 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
3 448 587 €
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
59 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
56 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
167 j
WCR and payment terms evolution CHAFFENAY TRANSPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 709 668 €
2 049 474 €
0 €
2 398 930 €
2 671 195 €
2 707 893 €
2 878 645 €
3 302 819 €
3 448 587 €
Inventory turnover (days)
2
0
0
4
0
1
4
0
0
Customer payment term (days)
70
65
0
72
86
69
70
62
59
Supplier payment term (days)
75
85
0
87
77
64
45
50
56
Positioning of CHAFFENAY TRANSPORTS in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of CHAFFENAY TRANSPORTS is estimated at
580 623 €
(range 251 039€ - 1 042 746€).
With an EBITDA of 20 523€, the sector multiple of 0.9x is applied.
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
251k€580k€1042k€
580 623 €Range: 251 039€ - 1 042 746€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
20 523 €×0.9x
Estimation18 848 €
13 413€ - 76 026€
Revenue Multiple30%
7 419 188 €×0.23x
Estimation1 681 812 €
785 615€ - 2 742 550€
Net Income Multiple20%
98 563 €×3.4x
Estimation333 282 €
43 242€ - 909 845€
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 de proximité)
Compare CHAFFENAY TRANSPORTS with other companies in the same sector:
Frequently asked questions about CHAFFENAY TRANSPORTS
What is the revenue of CHAFFENAY TRANSPORTS ?
The revenue of CHAFFENAY TRANSPORTS in 2024 is 7.4 M€.
Is CHAFFENAY TRANSPORTS profitable?
Yes, CHAFFENAY TRANSPORTS generated a net profit of 99 k€ in 2024.
Where is the headquarters of CHAFFENAY TRANSPORTS ?
The headquarters of CHAFFENAY TRANSPORTS is located in MONTFLOURS (53240), in the department Mayenne.
Where to find the tax return of CHAFFENAY TRANSPORTS ?
The tax return of CHAFFENAY TRANSPORTS 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 CHAFFENAY TRANSPORTS operate?
CHAFFENAY TRANSPORTS 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