COQUELLE IDF MITRY : revenue, balance sheet and financial ratios
COQUELLE IDF MITRY is a French company
founded 15 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in WANCOURT (62128),
this company of category PME
shows in 2024 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COQUELLE IDF MITRY (SIREN 523510782)
Indicator
2024
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 894 535 €
N/C
6 579 747 €
N/C
N/C
5 485 237 €
6 401 872 €
6 232 447 €
6 116 211 €
6 150 892 €
Net income
-238 004 €
-205 998 €
32 396 €
79 635 €
229 711 €
-190 742 €
186 529 €
199 138 €
-262 715 €
2 186 €
EBITDA
-239 799 €
N/C
43 018 €
N/C
N/C
-198 891 €
183 062 €
222 465 €
-241 393 €
18 430 €
Net margin
-8.2%
N/C
0.5%
N/C
N/C
-3.5%
2.9%
3.2%
-4.3%
0.0%
Revenue and income statement
In 2024, COQUELLE IDF MITRY achieves revenue of 2.9 M€. Revenue is declining over the period 2016-2024 (CAGR: -9.0%). After deducting consumption (63 k€), gross margin stands at 2.8 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -240 k€, representing -8.3% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -238 k€ (-8.2% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 894 535 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 831 638 €
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
-239 799 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-240 118 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-238 004 €
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
-8.3%
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 -211%. 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 -4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-210.971%
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
-3.675%
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
-8.553%
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
-0.866
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
2024
Debt ratio
33.065
585.736
66.688
36.146
437.364
164.823
190.591
129.177
214.515
-210.971
Financial autonomy
16.366
1.437
10.005
18.75
4.714
15.224
9.222
7.111
4.864
-3.675
Repayment capacity
7.743
-0.673
0.673
0.682
-3.329
None
None
18.408
None
-0.866
Cash flow / Revenue
0.2%
-4.015%
3.604%
3.126%
-3.414%
None%
None%
0.364%
None%
-8.553%
Sector positioning
Debt ratio
-210.972024
2023
2024
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Excellent-50 pts over 3 years
In 2024, the debt ratio of COQUELLE IDF MITRY (-210.97) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-3.67%2024
2023
2024
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Watch
In 2024, the financial autonomy of COQUELLE IDF MITRY (-3.7%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-0.87 years2024
2023
2024
Q1: -0.01 years
Med: 0.02 years
Q3: 1.91 years
Excellent-50 pts over 2 years
In 2024, the repayment capacity of COQUELLE IDF MITRY (-0.87) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 102.77. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
102.766
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
-0.68
Liquidity indicators evolution COQUELLE IDF MITRY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2024
Liquidity ratio
119.55
103.789
114.4
127.285
130.269
161.858
133.722
118.128
116.231
102.766
Interest coverage
51.514
-1.848
1.542
1.94
-0.85
None
None
11.332
None
-0.68
Sector positioning
Liquidity ratio
102.772024
2023
2024
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Watch
In 2024, the liquidity ratio of COQUELLE IDF MITRY (102.77) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-0.68x2024
2023
2024
Q1: -0.19x
Med: 0.0x
Q3: 4.8x
Average-50 pts over 2 years
In 2024, the interest coverage of COQUELLE IDF MITRY (-0.7x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 118 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 281 days. Excellent situation: suppliers finance 163 days of the operating cycle (retail model). Overall, WCR represents 141 days of revenue, i.e. 1.1 M€ to permanently finance.
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
1 132 603 €
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
118 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
281 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
141 j
WCR and payment terms evolution COQUELLE IDF MITRY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2024
Operating WCR
1 221 444 €
1 312 845 €
1 481 203 €
1 273 460 €
1 498 238 €
0 €
0 €
3 160 450 €
0 €
1 132 603 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
67
72
80
71
94
0
0
156
0
118
Supplier payment term (days)
66
89
97
83
134
0
0
204
0
281
Positioning of COQUELLE IDF MITRY in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of COQUELLE IDF MITRY is estimated at
656 144 €
(range 306 501€ - 1 069 983€).
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
306k€656k€1069k€
656 144 €Range: 306 501€ - 1 069 983€
NAF 5 année 2024
Valuation method used
Revenue Multiple
2 894 535 €
×
0.23x
=656 145 €
Range: 306 501€ - 1 069 983€
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 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 interurbains)
Compare COQUELLE IDF MITRY with other companies in the same sector:
Frequently asked questions about COQUELLE IDF MITRY
What is the revenue of COQUELLE IDF MITRY ?
The revenue of COQUELLE IDF MITRY in 2024 is 2.9 M€.
Is COQUELLE IDF MITRY profitable?
COQUELLE IDF MITRY recorded a net loss in 2024.
Where is the headquarters of COQUELLE IDF MITRY ?
The headquarters of COQUELLE IDF MITRY is located in WANCOURT (62128), in the department Pas-de-Calais.
Where to find the tax return of COQUELLE IDF MITRY ?
The tax return of COQUELLE IDF MITRY 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 COQUELLE IDF MITRY operate?
COQUELLE IDF MITRY operates in the sector Transports routiers de fret interurbains (NAF code 49.41A). 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