Employees: 41 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2001-09-03 (24 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: ARGŒUVES (80470), Somme
EASY LOGISTIQUE : revenue, balance sheet and financial ratios
EASY LOGISTIQUE is a French company
founded 24 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in ARGŒUVES (80470),
this company of category ETI
shows in 2024 a revenue of 50.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EASY LOGISTIQUE (SIREN 439955741)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
50 867 043 €
55 188 292 €
59 895 125 €
51 066 024 €
35 761 075 €
31 042 200 €
24 596 696 €
20 227 993 €
16 795 529 €
Net income
2 971 381 €
2 893 030 €
3 152 301 €
2 491 051 €
2 023 936 €
1 773 888 €
1 466 101 €
753 449 €
1 148 548 €
EBITDA
7 723 934 €
7 678 746 €
7 564 839 €
6 595 137 €
4 186 687 €
3 766 728 €
3 499 782 €
1 798 474 €
2 263 754 €
Net margin
5.8%
5.2%
5.3%
4.9%
5.7%
5.7%
6.0%
3.7%
6.8%
Revenue and income statement
In 2024, EASY LOGISTIQUE achieves revenue of 50.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.9%. Slight decline of -8% vs 2023. After deducting consumption (7.1 M€), gross margin stands at 43.8 M€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7.7 M€, representing 15.2% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 3.0 M€, i.e. 5.8% 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
50 867 043 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
43 810 087 €
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
7 723 934 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 602 635 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 971 381 €
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
15.1%
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 17%. 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 54%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 11.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
17.342%
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
54.285%
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
11.884%
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
0.403
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
51.514
9.227
14.831
40.487
71.143
117.545
68.397
17.342
Financial autonomy
38.701
34.807
38.965
49.203
44.835
38.382
33.404
43.372
54.285
Repayment capacity
0.0
0.838
0.0
0.346
1.114
1.695
2.44
1.565
0.403
Cash flow / Revenue
9.388%
8.172%
10.358%
8.189%
8.086%
8.579%
8.776%
11.052%
11.884%
Sector positioning
Debt ratio
17.342024
2022
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Average-22 pts over 3 years
In 2024, the debt ratio of EASY LOGISTIQUE (17.34) 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
54.28%2024
2022
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Good+18 pts over 3 years
In 2024, the financial autonomy of EASY LOGISTIQUE (54.3%) 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.
Repayment capacity
0.4 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Average-20 pts over 3 years
In 2024, the repayment capacity of EASY LOGISTIQUE (0.40) 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 106.04. 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 0.8x. Danger: operating income does not cover interest charges, unsustainable situation.
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
106.04
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
0.775
Liquidity indicators evolution EASY LOGISTIQUE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
101.84
116.867
112.097
179.076
197.539
139.646
148.798
163.607
106.04
Interest coverage
0.087
0.212
0.082
0.023
0.054
0.611
1.143
1.614
0.775
Sector positioning
Liquidity ratio
106.042024
2022
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Average-17 pts over 3 years
In 2024, the liquidity ratio of EASY LOGISTIQUE (106.04) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.78x2024
2022
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Good-6 pts over 3 years
In 2024, the interest coverage of EASY LOGISTIQUE (0.8x) 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: 37 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 63 days. Favorable situation: supplier credit is longer than customer credit by 26 days. Overall, WCR represents 40 days of revenue, i.e. 5.6 M€ to permanently finance. Over 2016-2024, WCR increased by +115%, 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
5 619 282 €
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
37 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
63 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
40 j
WCR and payment terms evolution EASY LOGISTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 613 216 €
1 896 779 €
3 078 031 €
6 258 418 €
4 161 516 €
7 389 764 €
9 320 280 €
9 307 505 €
5 619 282 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
29
8
49
22
53
51
61
17
37
Supplier payment term (days)
101
33
40
31
35
53
32
36
63
Positioning of EASY LOGISTIQUE in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of EASY LOGISTIQUE is estimated at
6 828 775 €
(range 3 412 582€ - 17 182 726€).
With an EBITDA of 7 723 934€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.14x
(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
77 tx
3412k€6828k€17182k€
6 828 775 €Range: 3 412 582€ - 17 182 726€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 723 934 €×1.0x
Estimation7 850 619 €
3 469 758€ - 18 554 538€
Revenue Multiple30%
50 867 043 €×0.14x
Estimation7 312 751 €
4 732 088€ - 17 496 362€
Net Income Multiple20%
2 971 381 €×1.2x
Estimation3 548 206 €
1 290 385€ - 13 282 745€
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare EASY LOGISTIQUE with other companies in the same sector:
The revenue of EASY LOGISTIQUE in 2024 is 50.9 M€.
Is EASY LOGISTIQUE profitable?
Yes, EASY LOGISTIQUE generated a net profit of 3.0 M€ in 2024.
Where is the headquarters of EASY LOGISTIQUE ?
The headquarters of EASY LOGISTIQUE is located in ARGŒUVES (80470), in the department Somme.
Where to find the tax return of EASY LOGISTIQUE ?
The tax return of EASY LOGISTIQUE 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 EASY LOGISTIQUE operate?
EASY LOGISTIQUE operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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