Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1999-03-23 (27 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: LE HAVRE (76600), Seine-Maritime
DEN HARTOGH FRANCE : revenue, balance sheet and financial ratios
DEN HARTOGH FRANCE is a French company
founded 27 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in LE HAVRE (76600),
this company of category PME
shows in 2024 a revenue of 11.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEN HARTOGH FRANCE (SIREN 422388611)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
2015
Revenue
11 360 514 €
11 780 536 €
N/C
N/C
N/C
6 386 485 €
5 803 419 €
7 913 977 €
8 038 303 €
Net income
227 755 €
323 745 €
436 924 €
298 628 €
293 486 €
249 447 €
333 678 €
128 699 €
182 216 €
EBITDA
344 442 €
191 282 €
N/C
N/C
N/C
24 146 €
46 204 €
156 837 €
248 720 €
Net margin
2.0%
2.7%
N/C
N/C
N/C
3.9%
5.7%
1.6%
2.3%
Revenue and income statement
In 2024, DEN HARTOGH FRANCE achieves revenue of 11.4 M€. Revenue is growing positively over 9 years (CAGR: +3.9%). Slight decline of -4% vs 2023. After deducting consumption (4 k€), gross margin stands at 11.4 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 344 k€, representing 3.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 228 k€, i.e. 2.0% 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
11 360 514 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 356 136 €
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
344 442 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
491 606 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
227 755 €
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
3.0%
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 0%. 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 70%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 1.0% 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
0.0%
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
70.303%
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
0.989%
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
0.0
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
2015
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
8.843
15.035
9.369
8.492
7.738
7.558
15.507
0.0
0.0
Financial autonomy
35.99
44.913
56.131
62.4
70.738
62.475
64.874
70.868
70.303
Repayment capacity
0.301
0.415
0.552
1.228
None
None
None
0.0
0.0
Cash flow / Revenue
4.003%
3.771%
4.852%
2.069%
None%
None%
None%
0.831%
0.989%
Sector positioning
Debt ratio
0.02024
2021
2023
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Excellent-9 pts over 3 years
In 2024, the debt ratio of DEN HARTOGH FRANCE (0.00) 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
70.3%2024
2021
2023
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Excellent
In 2024, the financial autonomy of DEN HARTOGH FRANCE (70.3%) 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
0.0 years2024
2023
2024
Q1: -0.01 years
Med: 0.02 years
Q3: 1.91 years
Good
In 2024, the repayment capacity of DEN HARTOGH FRANCE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 348.98. 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
348.984
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
0.0
Liquidity indicators evolution DEN HARTOGH FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
145.168
219.307
380.253
446.403
409.492
317.889
345.177
346.595
348.984
Interest coverage
0.0
0.0
0.0
0.0
None
None
None
0.0
0.0
Sector positioning
Liquidity ratio
348.982024
2021
2023
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Excellent
In 2024, the liquidity ratio of DEN HARTOGH FRANCE (348.98) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2023
2024
Q1: -0.19x
Med: 0.0x
Q3: 4.8x
Good+25 pts over 2 years
In 2024, the interest coverage of DEN HARTOGH FRANCE (0.0x) 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: 41 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. The company must finance 13 days of gap between collections and payments. Overall, WCR represents 137 days of revenue, i.e. 4.3 M€ to permanently finance. Over 2015-2024, WCR increased by +477%, 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
4 329 833 €
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
41 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
28 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
137 j
WCR and payment terms evolution DEN HARTOGH FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
750 938 €
1 550 902 €
1 198 406 €
1 710 492 €
0 €
0 €
0 €
3 777 075 €
4 329 833 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
33
26
38
58
0
0
0
64
41
Supplier payment term (days)
51
43
36
23
0
0
0
25
28
Positioning of DEN HARTOGH FRANCE 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 DEN HARTOGH FRANCE is estimated at
1 084 763 €
(range 493 427€ - 2 318 309€).
With an EBITDA of 344 442€, 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
493k€1084k€2318k€
1 084 763 €Range: 493 427€ - 2 318 309€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
344 442 €×0.9x
Estimation316 326 €
225 110€ - 1 275 955€
Revenue Multiple30%
11 360 514 €×0.23x
Estimation2 575 247 €
1 202 961€ - 4 199 486€
Net Income Multiple20%
227 755 €×3.4x
Estimation770 134 €
99 922€ - 2 102 430€
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 DEN HARTOGH FRANCE with other companies in the same sector:
Frequently asked questions about DEN HARTOGH FRANCE
What is the revenue of DEN HARTOGH FRANCE ?
The revenue of DEN HARTOGH FRANCE in 2024 is 11.4 M€.
Is DEN HARTOGH FRANCE profitable?
Yes, DEN HARTOGH FRANCE generated a net profit of 228 k€ in 2024.
Where is the headquarters of DEN HARTOGH FRANCE ?
The headquarters of DEN HARTOGH FRANCE is located in LE HAVRE (76600), in the department Seine-Maritime.
Where to find the tax return of DEN HARTOGH FRANCE ?
The tax return of DEN HARTOGH FRANCE 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 DEN HARTOGH FRANCE operate?
DEN HARTOGH FRANCE 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