Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2012-09-10 (13 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: USSAC (19270), Correze
CORREZE MESSAGERIE : revenue, balance sheet and financial ratios
CORREZE MESSAGERIE is a French company
founded 13 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in USSAC (19270),
this company of category PME
shows in 2016 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CORREZE MESSAGERIE (SIREN 753706381)
Indicator
2021
2020
2019
2018
2017
2016
2015
Revenue
N/C
N/C
N/C
N/C
N/C
1 177 641 €
836 520 €
Net income
91 570 €
145 292 €
83 870 €
-50 474 €
64 702 €
60 305 €
57 673 €
EBITDA
N/C
N/C
N/C
N/C
N/C
112 593 €
71 888 €
Net margin
N/C
N/C
N/C
N/C
N/C
5.1%
6.9%
Revenue and income statement
In 2021, CORREZE MESSAGERIE generates positive net income of 92 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2015-2021: 58 k€ -> 92 k€.
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
91 570 €
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 12%. 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 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
12.35%
Financial autonomy (2021)
?
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
40.974%
Asset age ratio (2021)
?
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
2015
2016
2017
2018
2019
2020
2021
Debt ratio
0.0
68.842
28.864
72.133
32.057
20.957
12.35
Financial autonomy
26.938
32.305
37.642
27.92
35.545
39.968
40.974
Repayment capacity
0.0
1.205
None
None
None
None
None
Cash flow / Revenue
8.288%
7.568%
None%
None%
None%
None%
None%
Sector positioning
Debt ratio
12.352021
2019
2020
2021
Q1: 1.39
Med: 31.45
Q3: 102.48
Good-22 pts over 3 years
In 2021, the debt ratio of CORREZE MESSAGERIE (12.35) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
40.97%2021
2019
2020
2021
Q1: 12.4%
Med: 30.92%
Q3: 49.89%
Good+10 pts over 3 years
In 2021, the financial autonomy of CORREZE MESSAGERIE (41.0%) 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.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 180.58. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
180.579
Liquidity indicators evolution CORREZE MESSAGERIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
626.666
188.701
170.381
151.342
164.908
185.837
180.579
Interest coverage
1.347
1.759
None
None
None
None
None
Sector positioning
Liquidity ratio
180.582021
2019
2020
2021
Q1: 124.53
Med: 174.41
Q3: 255.09
Good
In 2021, the liquidity ratio of CORREZE MESSAGERIE (180.58) 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.
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 (2021)
?
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 CORREZE MESSAGERIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
Operating WCR
189 706 €
157 627 €
0 €
0 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
60
70
0
0
0
0
0
Supplier payment term (days)
39
34
0
0
0
0
0
Positioning of CORREZE MESSAGERIE in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 63 transactions of similar company sales
in 2021,
the value of CORREZE MESSAGERIE is estimated at
224 270 €
(range 78 809€ - 733 440€).
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 value2021
63 tx
78k€224k€733k€
224 270 €Range: 78 809€ - 733 440€
NAF 5 année 2021
Valuation method used
Net Income Multiple
91 570 €
×
2.4x
=224 271 €
Range: 78 809€ - 733 440€
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 63 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 CORREZE MESSAGERIE with other companies in the same sector:
Frequently asked questions about CORREZE MESSAGERIE
What is the revenue of CORREZE MESSAGERIE ?
The revenue of CORREZE MESSAGERIE in 2016 is 1.2 M€.
Is CORREZE MESSAGERIE profitable?
Yes, CORREZE MESSAGERIE generated a net profit of 92 k€ in 2021.
Where is the headquarters of CORREZE MESSAGERIE ?
The headquarters of CORREZE MESSAGERIE is located in USSAC (19270), in the department Correze.
Where to find the tax return of CORREZE MESSAGERIE ?
The tax return of CORREZE MESSAGERIE 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 CORREZE MESSAGERIE operate?
CORREZE MESSAGERIE 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