Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-10-01 (12 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: VENISSIEUX (69200), Rhone
DSC TRANSTORTER SARL : revenue, balance sheet and financial ratios
DSC TRANSTORTER SARL is a French company
founded 12 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in VENISSIEUX (69200),
this company of category PME
shows in 2018 a revenue of 157 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DSC TRANSTORTER SARL (SIREN 797547429)
Indicator
2018
2017
2016
2015
2014
Revenue
156 692 €
135 954 €
113 318 €
94 073 €
124 156 €
Net income
6 582 €
9 331 €
6 358 €
-9 662 €
8 485 €
EBITDA
12 317 €
16 690 €
13 215 €
-11 122 €
11 995 €
Net margin
4.2%
6.9%
5.6%
-10.3%
6.8%
Revenue and income statement
In 2018, DSC TRANSTORTER SARL achieves revenue of 157 k€. Over the period 2014-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +6.0%. Vs 2017, growth of +15% (136 k€ -> 157 k€). After deducting consumption (0 €), gross margin stands at 157 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 12 k€, representing 7.9% of revenue. Warning negative scissor effect: despite revenue change (+15%), EBITDA varies by -26%, reducing margin by 4.4 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 7 k€, i.e. 4.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
156 692 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
156 692 €
EBITDA (2018)
?
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
12 317 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 364 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 582 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.9%
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 54%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
54.133%
Financial autonomy (2018)
?
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
23.553%
Cash flow / Revenue (2018)
?
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
8.226%
Repayment capacity (2018)
?
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
1.096
Asset age ratio (2018)
?
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
2014
2015
2016
2017
2018
Debt ratio
0.0
217.792
59.637
63.959
54.133
Financial autonomy
0.0
22.693
17.817
23.726
23.553
Repayment capacity
0.0
-1.027
0.621
0.832
1.096
Cash flow / Revenue
7.873%
-8.616%
8.63%
11.031%
8.226%
Sector positioning
Debt ratio
54.132018
2016
2017
2018
Q1: 3.21
Med: 27.43
Q3: 81.33
Average-5 pts over 3 years
In 2018, the debt ratio of DSC TRANSTORTER SARL (54.13) 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
23.55%2018
2016
2017
2018
Q1: 19.71%
Med: 35.76%
Q3: 51.21%
Average+6 pts over 3 years
In 2018, the financial autonomy of DSC TRANSTORTER SARL (23.6%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
1.1 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.14 years
Q3: 1.8 years
Average+8 pts over 3 years
In 2018, the repayment capacity of DSC TRANSTORTER SARL (1.10) 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 236.34. 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 2.2x. Financial charges are adequately covered by operations.
Liquidity ratio (2018)
?
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
236.344
Interest coverage (2018)
?
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
2014
2015
2016
2017
2018
Liquidity ratio
218.497
117.131
153.566
199.995
236.344
Interest coverage
0.0
-0.836
1.218
1.204
2.2
Sector positioning
Liquidity ratio
236.342018
2016
2017
2018
Q1: 127.42
Med: 170.52
Q3: 236.68
Good+32 pts over 3 years
In 2018, the liquidity ratio of DSC TRANSTORTER SARL (236.34) 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.
Interest coverage
2.2x2018
2016
2017
2018
Q1: 0.0x
Med: 0.37x
Q3: 2.98x
Good+14 pts over 3 years
In 2018, the interest coverage of DSC TRANSTORTER SARL (2.2x) 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: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. The company must finance 23 days of gap between collections and payments. Overall, WCR represents 30 days of revenue, i.e. 13 k€ to permanently finance. Over 2014-2018, WCR increased by +100%, requiring additional financing.
Operating WCR (2018)
?
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
13 273 €
Customer credit (2018)
?
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
59 j
Supplier credit (2018)
?
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
36 j
Inventory turnover (2018)
?
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 (2018)
?
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
30 j
WCR and payment terms evolution DSC TRANSTORTER SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
Operating WCR
6 649 €
-5 662 €
3 368 €
12 944 €
13 273 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
37
52
55
69
59
Supplier payment term (days)
16
32
30
52
36
Positioning of DSC TRANSTORTER SARL in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 53 transactions of similar company sales
in 2018,
the value of DSC TRANSTORTER SARL is estimated at
24 287 €
(range 11 529€ - 52 442€).
With an EBITDA of 12 317€, the sector multiple of 2.3x is applied.
The price/revenue ratio is 0.17x
(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 value2018
53 tx
11k€24k€52k€
24 287 €Range: 11 529€ - 52 442€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
12 317 €×2.3x
Estimation28 201 €
12 832€ - 66 015€
Revenue Multiple30%
156 692 €×0.17x
Estimation26 114 €
12 153€ - 43 213€
Net Income Multiple20%
6 582 €×1.8x
Estimation11 762 €
7 337€ - 32 357€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 53 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 DSC TRANSTORTER SARL with other companies in the same sector:
Frequently asked questions about DSC TRANSTORTER SARL
What is the revenue of DSC TRANSTORTER SARL ?
The revenue of DSC TRANSTORTER SARL in 2018 is 157 k€.
Is DSC TRANSTORTER SARL profitable?
Yes, DSC TRANSTORTER SARL generated a net profit of 7 k€ in 2018.
Where is the headquarters of DSC TRANSTORTER SARL ?
The headquarters of DSC TRANSTORTER SARL is located in VENISSIEUX (69200), in the department Rhone.
Where to find the tax return of DSC TRANSTORTER SARL ?
The tax return of DSC TRANSTORTER SARL 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 DSC TRANSTORTER SARL operate?
DSC TRANSTORTER SARL 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