Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-01-22 (10 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: TARNOS (40220), Landes
CHANE TERMINAL BAYONNE : revenue, balance sheet and financial ratios
CHANE TERMINAL BAYONNE is a French company
founded 10 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in TARNOS (40220),
this company of category ETI
shows in 2024 a revenue of 12.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHANE TERMINAL BAYONNE (SIREN 818240624)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2017
Revenue
12 032 286 €
11 611 090 €
10 112 997 €
9 054 568 €
7 694 022 €
8 723 897 €
8 446 925 €
4 106 738 €
6 489 671 €
Net income
3 284 368 €
2 215 592 €
1 347 548 €
1 094 822 €
1 007 466 €
-887 701 €
-242 033 €
29 999 €
39 985 €
EBITDA
5 682 104 €
3 399 984 €
3 605 563 €
3 591 543 €
2 117 860 €
3 187 286 €
3 058 835 €
1 393 113 €
1 876 502 €
Net margin
27.3%
19.1%
13.3%
12.1%
13.1%
-10.2%
-2.9%
0.7%
0.6%
Revenue and income statement
In 2024, CHANE TERMINAL BAYONNE achieves revenue of 12.0 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.2%. Vs 2023: +4%. After deducting consumption (0 €), gross margin stands at 12.0 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5.7 M€, representing 47.2% of revenue. Positive scissor effect: EBITDA margin improves by +17.9 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.3 M€, i.e. 27.3% 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
12 032 286 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 032 286 €
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
5 682 104 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 515 097 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 284 368 €
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
47.2%
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 27%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 68%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 46.7% 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
26.855%
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
68.173%
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
46.706%
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
0.609
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
2017
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
48.978
48.289
62.62
67.988
38.745
32.641
31.783
27.324
26.855
Financial autonomy
55.754
55.269
51.114
51.472
60.158
61.327
62.936
64.697
68.173
Repayment capacity
2.979
4.018
2.277
2.14
2.457
1.107
1.064
0.84
0.609
Cash flow / Revenue
26.855%
31.191%
34.131%
35.344%
21.816%
33.376%
31.12%
32.036%
46.706%
Sector positioning
Debt ratio
26.862024
2022
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Average
In 2024, the debt ratio of CHANE TERMINAL BAYONNE (26.86) 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
68.17%2024
2022
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Excellent
In 2024, the financial autonomy of CHANE TERMINAL BAYONNE (68.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.61 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Average
In 2024, the repayment capacity of CHANE TERMINAL BAYONNE (0.61) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 143.88. 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 0.7x. Danger: operating income does not cover interest charges, unsustainable situation.
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
143.88
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
2017
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
142.889
143.839
74.119
163.395
139.45
93.898
103.961
94.436
143.88
Interest coverage
7.139
6.455
5.692
10.282
15.012
8.348
0.797
2.629
0.68
Sector positioning
Liquidity ratio
143.882024
2022
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Average+18 pts over 3 years
In 2024, the liquidity ratio of CHANE TERMINAL BAYONNE (143.88) 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
0.68x2024
2022
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Good
In 2024, the interest coverage of CHANE TERMINAL BAYONNE (0.7x) 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: 53 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 74 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Overall, WCR represents 29 days of revenue, i.e. 957 k€ to permanently finance. Over 2017-2024, WCR increased by +157%, 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
957 048 €
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
53 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
74 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
29 j
WCR and payment terms evolution CHANE TERMINAL BAYONNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 678 489 €
-1 134 486 €
-1 125 468 €
412 204 €
121 950 €
-298 620 €
333 021 €
225 255 €
957 048 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
46
114
71
137
43
56
54
46
53
Supplier payment term (days)
32
116
61
85
51
89
91
62
74
Positioning of CHANE TERMINAL BAYONNE in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of CHANE TERMINAL BAYONNE is estimated at
4 190 976 €
(range 1 897 327€ - 11 002 783€).
With an EBITDA of 5 682 104€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.14x
(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
77 tx
1897k€4190k€11002k€
4 190 976 €Range: 1 897 327€ - 11 002 783€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 682 104 €×1.0x
Estimation5 775 300 €
2 552 524€ - 13 649 627€
Revenue Multiple30%
12 032 286 €×0.14x
Estimation1 729 786 €
1 119 346€ - 4 138 657€
Net Income Multiple20%
3 284 368 €×1.2x
Estimation3 921 952 €
1 426 306€ - 14 681 868€
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare CHANE TERMINAL BAYONNE with other companies in the same sector:
Frequently asked questions about CHANE TERMINAL BAYONNE
What is the revenue of CHANE TERMINAL BAYONNE ?
The revenue of CHANE TERMINAL BAYONNE in 2024 is 12.0 M€.
Is CHANE TERMINAL BAYONNE profitable?
Yes, CHANE TERMINAL BAYONNE generated a net profit of 3.3 M€ in 2024.
Where is the headquarters of CHANE TERMINAL BAYONNE ?
The headquarters of CHANE TERMINAL BAYONNE is located in TARNOS (40220), in the department Landes.
Where to find the tax return of CHANE TERMINAL BAYONNE ?
The tax return of CHANE TERMINAL BAYONNE 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 CHANE TERMINAL BAYONNE operate?
CHANE TERMINAL BAYONNE operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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