Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-02-03 (30 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: MOULINS-SUR-YEVRE (18390), Cher
ELLUIN TRANSPORTS : revenue, balance sheet and financial ratios
ELLUIN TRANSPORTS is a French company
founded 30 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in MOULINS-SUR-YEVRE (18390),
this company of category PME
shows in 2022 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ELLUIN TRANSPORTS (SIREN 404217572)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
N/C
N/C
2 323 828 €
N/C
N/C
N/C
874 752 €
764 025 €
Net income
14 255 €
-32 845 €
11 644 €
-10 876 €
42 293 €
15 333 €
7 967 €
30 104 €
EBITDA
N/C
N/C
30 760 €
N/C
N/C
N/C
5 674 €
12 509 €
Net margin
N/C
N/C
0.5%
N/C
N/C
N/C
0.9%
3.9%
Revenue and income statement
In 2024, ELLUIN TRANSPORTS generates positive net income of 14 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 30 k€ -> 14 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
14 255 €
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 72%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory.
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
71.594%
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
27.784%
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
2020
2021
2022
2023
2024
Debt ratio
38.328
26.965
15.088
3.092
67.347
63.251
88.944
71.594
Financial autonomy
33.233
33.568
37.472
43.227
27.151
26.714
23.043
27.784
Repayment capacity
-2.003
5.957
None
None
None
4.394
None
None
Cash flow / Revenue
-2.707%
0.601%
None%
None%
None%
1.17%
None%
None%
Sector positioning
Debt ratio
71.592024
2022
2023
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Average+6 pts over 3 years
In 2024, the debt ratio of ELLUIN TRANSPORTS (71.59) 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
27.78%2024
2022
2023
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Average
In 2024, the financial autonomy of ELLUIN TRANSPORTS (27.8%) 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
4.39 years2022
2022
Q1: 0.0 years
Med: 0.26 years
Q3: 2.26 years
Average
In 2022, the repayment capacity of ELLUIN TRANSPORTS (4.39) 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 136.63. 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
136.629
Liquidity indicators evolution ELLUIN TRANSPORTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
132.847
141.44
153.468
136.247
129.834
135.734
134.187
136.629
Interest coverage
8.938
10.716
None
None
None
5.361
None
None
Sector positioning
Liquidity ratio
136.632024
2022
2023
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Average
In 2024, the liquidity ratio of ELLUIN TRANSPORTS (136.63) 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
5.36x2022
2022
Q1: 0.0x
Med: 0.18x
Q3: 2.3x
Excellent
In 2022, the interest coverage of ELLUIN TRANSPORTS (5.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution ELLUIN TRANSPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
168 399 €
181 091 €
0 €
0 €
0 €
345 600 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
74
83
0
0
0
55
0
0
Supplier payment term (days)
56
49
0
0
0
36
0
0
Positioning of ELLUIN TRANSPORTS 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 ELLUIN TRANSPORTS is estimated at
48 202 €
(range 6 254€ - 131 589€).
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
6k€48k€131k€
48 202 €Range: 6 254€ - 131 589€
NAF 5 année 2024
Valuation method used
Net Income Multiple
14 255 €
×
3.4x
=48 202 €
Range: 6 254€ - 131 589€
Only this financial indicator is available for this company.
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 ELLUIN TRANSPORTS with other companies in the same sector:
Frequently asked questions about ELLUIN TRANSPORTS
What is the revenue of ELLUIN TRANSPORTS ?
The revenue of ELLUIN TRANSPORTS in 2022 is 2.3 M€.
Is ELLUIN TRANSPORTS profitable?
Yes, ELLUIN TRANSPORTS generated a net profit of 14 k€ in 2024.
Where is the headquarters of ELLUIN TRANSPORTS ?
The headquarters of ELLUIN TRANSPORTS is located in MOULINS-SUR-YEVRE (18390), in the department Cher.
Where to find the tax return of ELLUIN TRANSPORTS ?
The tax return of ELLUIN 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 ELLUIN TRANSPORTS operate?
ELLUIN TRANSPORTS 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