Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-11-07 (9 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: MONTPELLIER (34070), Herault
DZ TRANSPORTS : revenue, balance sheet and financial ratios
DZ TRANSPORTS is a French company
founded 9 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in MONTPELLIER (34070),
this company of category PME
shows in 2022 a revenue of 171 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DZ TRANSPORTS (SIREN 823599824)
Indicator
2022
2021
2020
2019
2018
2017
Revenue
171 296 €
113 105 €
171 895 €
211 554 €
191 647 €
155 548 €
Net income
14 113 €
-17 500 €
17 093 €
18 486 €
28 540 €
24 434 €
EBITDA
20 471 €
-22 047 €
21 619 €
26 759 €
39 787 €
29 922 €
Net margin
8.2%
-15.5%
9.9%
8.7%
14.9%
15.7%
Revenue and income statement
Im Jahr 2022 erzielt DZ TRANSPORTS einen Umsatz von 171 k€. Der Umsatz wächst über 6 Jahre positiv (CAGR: +1.9%). Vs 2021, Wachstum von +51% (113 k€ -> 171 k€). Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 171 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 20 k€, was 12.0% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +31.4 Punkte. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 14 k€, d.h. 8.2% des Umsatzes.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
171 296 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
171 296 €
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
20 471 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
15 518 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
14 113 €
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
12.0%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt -0%. 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 11.1% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
-0.079%
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
-0.044%
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
11.13%
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
Asset age ratio (2022)
?
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
2017
2018
2019
2020
2021
2022
Debt ratio
36.178
13.254
0.815
0.0
0.101
-0.079
Financial autonomy
16.214
5.305
0.408
0.0
0.04
-0.044
Repayment capacity
0.331
0.122
0.0
0.0
0.0
0.0
Cash flow / Revenue
16.736%
17.485%
11.159%
12.506%
-11.67%
11.13%
Sector positioning
Verschuldungsgrad
-0.082022
2020
2021
2022
Q1: 1.23
Med: 30.62
Q3: 102.17
Ausgezeichnet
Im Jahr 2022 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von DZ TRANSPORTS (-0.08). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
-0.04%2022
2020
2021
2022
Q1: 11.72%
Med: 30.44%
Q3: 49.8%
Beobachten
Im Jahr 2022 liegt in den unteren 25% der Branche das finanzielle autonomie von DZ TRANSPORTS (-0.0%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Geringe Autonomie kann die Investitionsfähigkeit einschränken und die Verwundbarkeit erhöhen.
Rückzahlungsfähigkeit
0.0 ans2022
2020
2021
2022
Q1: 0.0 ans
Med: 0.02 ans
Q3: 1.77 ans
Ausgezeichnet
Im Jahr 2022 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von DZ 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 148.86. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
148.859
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
0.0
Liquidity indicators evolution DZ TRANSPORTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
Liquidity ratio
192.888
162.305
188.274
235.821
124.322
148.859
Interest coverage
0.468
1.402
0.602
0.0
0.0
0.0
Sector positioning
Liquiditätsquote
148.862022
2020
2021
2022
Q1: 121.22
Med: 169.77
Q3: 252.54
Average-27 pts over 3 years
Im Jahr 2022 liegt unter dem Median der Branche das liquiditätsquote von DZ TRANSPORTS (148.86). 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: 1.7x
Average
Im Jahr 2022 liegt unter dem Median der Branche das zinsdeckung von DZ TRANSPORTS (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 30 Tage. Lieferantenfrist: 14 Tage. Das Unternehmen muss 16 Tage Lücke finanzieren. Der WCR repräsentiert 8 Tage Umsatz. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-41%), Freisetzung von 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
3 748 €
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
30 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
14 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 DZ TRANSPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
Operating WCR
6 381 €
-9 178 €
11 936 €
1 865 €
-6 599 €
3 748 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
58
53
58
46
18
30
Supplier payment term (days)
10
12
18
8
6
14
Positioning of DZ TRANSPORTS in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 56 transactions of similar company sales
in 2022,
the value of DZ TRANSPORTS is estimated at
32 890 €
(range 16 832€ - 68 885€).
With an EBITDA of 20 471€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.20x
(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 value2022
56 tx
16k€32k€68k€
32 890 €Range: 16 832€ - 68 885€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
20 471 €×1.4x
Estimation28 114 €
13 003€ - 72 778€
Revenue Multiple30%
171 296 €×0.20x
Estimation34 278 €
21 698€ - 55 308€
Net Income Multiple20%
14 113 €×3.0x
Estimation42 751 €
19 107€ - 79 520€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 56 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 DZ TRANSPORTS with other companies in the same sector:
Yes, DZ TRANSPORTS generated a net profit of 14 k€ in 2022.
Where is the headquarters of DZ TRANSPORTS ?
The headquarters of DZ TRANSPORTS is located in MONTPELLIER (34070), in the department Herault.
Where to find the tax return of DZ TRANSPORTS ?
The tax return of DZ 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 DZ TRANSPORTS operate?
DZ TRANSPORTS 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