Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-01-08 (8 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: NOISY-LE-GRAND (93160), Seine-Saint-Denis
DALYA TRANSPORTS : revenue, balance sheet and financial ratios
DALYA TRANSPORTS is a French company
founded 8 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in NOISY-LE-GRAND (93160),
this company of category PME
shows in 2022 a revenue of 281 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DALYA TRANSPORTS (SIREN 834672172)
Indicator
2022
2021
2020
2019
2018
Revenue
280 719 €
14 250 €
2 926 €
22 133 €
25 427 €
Net income
13 007 €
-20 900 €
447 €
-25 €
59 €
EBITDA
29 523 €
-20 900 €
49 €
-257 €
-22 €
Net margin
4.6%
-146.7%
15.3%
-0.1%
0.2%
Revenue and income statement
Im Jahr 2022 erzielt DALYA TRANSPORTS einen Umsatz von 281 k€. Im Zeitraum 2018-2022 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +82.3%. Vs 2021, Wachstum von +1870% (14 k€ -> 281 k€). Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 281 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 30 k€, was 10.5% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +157.2 Punkte. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 13 k€, d.h. 4.6% des Umsatzes.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
280 719 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
280 719 €
EBITDA (2022)
?
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
29 523 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
29 545 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 007 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
10.5%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 12%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 0%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Der Cashflow beträgt 4.6% des Umsatzes.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
11.511%
Financial autonomy (2022)
?
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
0.332%
Cash flow / Revenue (2022)
?
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
4.633%
Repayment capacity (2022)
?
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
0.0
Solvency indicators evolution DALYA TRANSPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
Debt ratio
0.944
311.412
312.357
-26.175
11.511
Financial autonomy
0.098
21.748
51.757
53.466
0.332
Repayment capacity
0.0
-0.16
0.0
0.0
0.0
Cash flow / Revenue
0.232%
-0.113%
15.311%
-146.667%
4.633%
Sector positioning
Verschuldungsgrad
11.512022
2020
2021
2022
Q1: 0.0
Med: 18.54
Q3: 118.31
Gut-34 pts over 3 years
Im Jahr 2022 liegt unter dem Median der Branche das verschuldungsgrad von DALYA TRANSPORTS (11.51). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
0.33%2022
2020
2021
2022
Q1: 0.69%
Med: 30.07%
Q3: 62.37%
Average-39 pts over 3 years
Im Jahr 2022 liegt unter dem Median der Branche das finanzielle autonomie von DALYA TRANSPORTS (0.3%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.0 ans2022
2020
2021
2022
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.64 ans
Ausgezeichnet
Im Jahr 2022 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von DALYA TRANSPORTS (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 96.51. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 0.0x. Gefahr: Das Betriebsergebnis deckt die Zinsaufwendungen nicht.
Liquidity ratio (2022)
?
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
96.508
Interest coverage (2022)
?
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
0.003
Liquidity indicators evolution DALYA TRANSPORTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
Liquidity ratio
25.923
50.886
15.263
5.901
96.508
Interest coverage
0.0
0.0
0.0
0.0
0.003
Sector positioning
Liquiditätsquote
96.512022
2020
2021
2022
Q1: 60.48
Med: 166.96
Q3: 406.28
Average+8 pts over 3 years
Im Jahr 2022 liegt unter dem Median der Branche das liquiditätsquote von DALYA TRANSPORTS (96.51). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
0.0x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.09x
Gut+25 pts over 3 years
Im Jahr 2022 liegt über dem Median der Branche das zinsdeckung von DALYA TRANSPORTS (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 101 Tage. Lieferantenfrist: 90 Tage. Das Unternehmen muss 11 Tage Lücke finanzieren. WCR ist negativ (-8 Tage): Der Betrieb generiert strukturell Liquidität.
Operating WCR (2022)
?
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
-5 861 €
Customer credit (2022)
?
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
101 j
Supplier credit (2022)
?
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
90 j
Inventory turnover (2022)
?
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 (2022)
?
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
-8 j
WCR and payment terms evolution DALYA TRANSPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
Operating WCR
-7 057 €
-6 762 €
-7 286 €
-28 899 €
-5 861 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
9
95
0
0
101
Supplier payment term (days)
111
146
197
339
90
Positioning of DALYA TRANSPORTS in its sector
Comparison with sector Transports de voyageurs par taxis
Valuation estimate
Based on 116 transactions of similar company sales
(all years),
the value of DALYA TRANSPORTS is estimated at
129 998 €
(range 73 795€ - 239 836€).
With an EBITDA of 29 523€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.61x
(in line with sector norms).
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 value2022
116 transactions
73k€129k€239k€
129 998 €Range: 73 795€ - 239 836€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
29 523 €×4.6x
Estimation137 230 €
77 968€ - 244 959€
Revenue Multiple30%
280 719 €×0.61x
Estimation170 844 €
99 498€ - 303 994€
Net Income Multiple20%
13 007 €×3.9x
Estimation50 650 €
24 813€ - 130 791€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 116 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 de voyageurs par taxis)
Compare DALYA TRANSPORTS with other companies in the same sector:
The revenue of DALYA TRANSPORTS in 2022 is 281 k€.
Is DALYA TRANSPORTS profitable?
Yes, DALYA TRANSPORTS generated a net profit of 13 k€ in 2022.
Where is the headquarters of DALYA TRANSPORTS ?
The headquarters of DALYA TRANSPORTS is located in NOISY-LE-GRAND (93160), in the department Seine-Saint-Denis.
Where to find the tax return of DALYA TRANSPORTS ?
The tax return of DALYA 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 DALYA TRANSPORTS operate?
DALYA TRANSPORTS operates in the sector Transports de voyageurs par taxis (NAF code 49.32Z). 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