Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-08-18 (8 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: LE SYNDICAT (88120), Vosges
EST SUD TRANSPORTS 88 : revenue, balance sheet and financial ratios
EST SUD TRANSPORTS 88 is a French company
founded 8 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in LE SYNDICAT (88120),
this company of category PME
shows in 2020 a revenue of 97 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EST SUD TRANSPORTS 88 (SIREN 831547989)
Indicator
2020
2019
2017
Revenue
97 411 €
103 432 €
39 872 €
Net income
1 322 €
1 158 €
2 878 €
EBITDA
-5 407 €
-7 730 €
1 171 €
Net margin
1.4%
1.1%
7.2%
Revenue and income statement
In 2020, EST SUD TRANSPORTS 88 achieves revenue of 97 k€. Over the period 2017-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +34.7%. Slight decline of -6% vs 2019. After deducting consumption (35 k€), gross margin stands at 62 k€, i.e. a rate of 64%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -5 k€, representing -5.6% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1 k€, i.e. 1.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
97 411 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
61 951 €
EBITDA (2020)
?
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
-5 407 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 870 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 322 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-5.6%
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 7%. 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 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
6.882%
Financial autonomy (2020)
?
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
5.665%
Cash flow / Revenue (2020)
?
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
1.64%
Repayment capacity (2020)
?
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
0.755
Solvency indicators evolution EST SUD TRANSPORTS 88
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
Debt ratio
4.698
7.443
6.882
Financial autonomy
2.919
6.041
5.665
Repayment capacity
0.177
0.841
0.755
Cash flow / Revenue
7.91%
1.386%
1.64%
Sector positioning
Debt ratio
6.882020
2017
2019
2020
Q1: 1.93
Med: 32.85
Q3: 105.73
Good
In 2020, the debt ratio of EST SUD TRANSPORTS 88 (6.88) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
5.67%2020
2017
2019
2020
Q1: 12.89%
Med: 30.57%
Q3: 49.44%
Average
In 2020, the financial autonomy of EST SUD TRANSPORTS 88 (5.7%) 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
0.76 years2020
2017
2019
2020
Q1: 0.0 years
Med: 0.01 years
Q3: 1.82 years
Average+9 pts over 3 years
In 2020, the repayment capacity of EST SUD TRANSPORTS 88 (0.76) 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 829.70. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
829.695
Interest coverage (2020)
?
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
-28.63
Liquidity indicators evolution EST SUD TRANSPORTS 88
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2020
Liquidity ratio
281.384
777.973
829.695
Interest coverage
39.197
-17.969
-28.63
Sector positioning
Liquidity ratio
829.72020
2017
2019
2020
Q1: 127.98
Med: 181.04
Q3: 267.79
Excellent
In 2020, the liquidity ratio of EST SUD TRANSPORTS 88 (829.70) 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
-28.63x2020
2017
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 1.91x
Average-51 pts over 3 years
In 2020, the interest coverage of EST SUD TRANSPORTS 88 (-28.6x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 6 days. The gap of 46 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 69 days of revenue, i.e. 19 k€ to permanently finance. Over 2017-2020, WCR increased by +54%, requiring additional financing.
Operating WCR (2020)
?
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
18 651 €
Customer credit (2020)
?
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
52 j
Supplier credit (2020)
?
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
6 j
Inventory turnover (2020)
?
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 (2020)
?
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
69 j
WCR and payment terms evolution EST SUD TRANSPORTS 88
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2020
Operating WCR
12 111 €
17 329 €
18 651 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
95
46
52
Supplier payment term (days)
74
5
6
Positioning of EST SUD TRANSPORTS 88 in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 60 transactions of similar company sales
in 2020,
the value of EST SUD TRANSPORTS 88 is estimated at
14 678 €
(range 4 308€ - 25 502€).
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 value2020
60 tx
4k€14k€25k€
14 678 €Range: 4 308€ - 25 502€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
97 411 €×0.23x
Estimation22 804 €
6 899€ - 37 405€
Net Income Multiple20%
1 322 €×1.9x
Estimation2 490 €
423€ - 7 648€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 60 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 EST SUD TRANSPORTS 88 with other companies in the same sector:
Frequently asked questions about EST SUD TRANSPORTS 88
What is the revenue of EST SUD TRANSPORTS 88 ?
The revenue of EST SUD TRANSPORTS 88 in 2020 is 97 k€.
Is EST SUD TRANSPORTS 88 profitable?
Yes, EST SUD TRANSPORTS 88 generated a net profit of 1 k€ in 2020.
Where is the headquarters of EST SUD TRANSPORTS 88 ?
The headquarters of EST SUD TRANSPORTS 88 is located in LE SYNDICAT (88120), in the department Vosges.
Where to find the tax return of EST SUD TRANSPORTS 88 ?
The tax return of EST SUD TRANSPORTS 88 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 EST SUD TRANSPORTS 88 operate?
EST SUD TRANSPORTS 88 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