Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1993-11-02 (32 years)Status: ActiveBusiness sector: Entreposage et stockage frigorifiqueLocation: PLAN D'ORGON (13750), Bouches-du-Rhone
EUROLOGISTIC PROVENCE : revenue, balance sheet and financial ratios
EUROLOGISTIC PROVENCE is a French company
founded 32 years ago,
specialized in the sector Entreposage et stockage frigorifique.
Based in PLAN D'ORGON (13750),
this company of category PME
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EUROLOGISTIC PROVENCE (SIREN 393183173)
Indicator
2024
2023
2022
2019
2016
Revenue
1 202 743 €
N/C
N/C
N/C
599 023 €
Net income
313 367 €
249 830 €
217 258 €
30 010 €
20 511 €
EBITDA
441 830 €
N/C
N/C
N/C
28 077 €
Net margin
26.1%
N/C
N/C
N/C
3.4%
Revenue and income statement
In 2024, EUROLOGISTIC PROVENCE achieves revenue of 1.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.1%. After deducting consumption (0 €), gross margin stands at 1.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 442 k€, representing 36.7% 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 313 k€, i.e. 26.1% 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
1 202 743 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 202 743 €
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
441 830 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
412 551 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
313 367 €
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
36.6%
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 0%. 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 71%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 28.4% 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
0.09%
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
70.508%
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
28.408%
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
0.002
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
2019
2022
2023
2024
Debt ratio
0.042
0.572
0.035
0.093
0.09
Financial autonomy
54.823
49.691
75.894
80.614
70.508
Repayment capacity
0.002
None
None
None
0.002
Cash flow / Revenue
5.325%
None%
None%
None%
28.408%
Sector positioning
Debt ratio
0.092024
2022
2023
2024
Q1: 0.17
Med: 20.27
Q3: 96.26
Excellent
In 2024, the debt ratio of EUROLOGISTIC PROVENCE (0.09) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
70.51%2024
2022
2023
2024
Q1: 18.14%
Med: 38.86%
Q3: 62.14%
Excellent
In 2024, the financial autonomy of EUROLOGISTIC PROVENCE (70.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2024
2024
Q1: 0.0 years
Med: 0.12 years
Q3: 2.57 years
Good
In 2024, the repayment capacity of EUROLOGISTIC PROVENCE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 305.03. 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
305.029
Interest coverage (2024)
?
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
2016
2019
2022
2023
2024
Liquidity ratio
212.95
151.17
361.668
0.0
305.029
Interest coverage
0.641
None
None
None
0.0
Sector positioning
Liquidity ratio
305.032024
2022
2023
2024
Q1: 116.01
Med: 194.78
Q3: 398.33
Good-12 pts over 3 years
In 2024, the liquidity ratio of EUROLOGISTIC PROVENCE (305.03) 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
0.0x2024
2024
Q1: 0.0x
Med: 0.75x
Q3: 6.29x
Average
In 2024, the interest coverage of EUROLOGISTIC PROVENCE (0.0x) 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: 97 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 69 days. The company must finance 28 days of gap between collections and payments. Overall, WCR represents 112 days of revenue, i.e. 376 k€ to permanently finance. Over 2016-2024, WCR increased by +332%, 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
375 785 €
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
97 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
69 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
112 j
WCR and payment terms evolution EUROLOGISTIC PROVENCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2019
2022
2023
2024
Operating WCR
86 912 €
0 €
0 €
0 €
375 785 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
63
0
0
0
97
Supplier payment term (days)
90
0
0
0
69
Positioning of EUROLOGISTIC PROVENCE in its sector
Comparison with sector Entreposage et stockage frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of EUROLOGISTIC PROVENCE is estimated at
351 250 €
(range 160 023€ - 934 958€).
With an EBITDA of 441 830€, 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
160k€351k€934k€
351 250 €Range: 160 023€ - 934 958€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
441 830 €×1.0x
Estimation449 077 €
198 480€ - 1 061 370€
Revenue Multiple30%
1 202 743 €×0.14x
Estimation172 909 €
111 889€ - 413 699€
Net Income Multiple20%
313 367 €×1.2x
Estimation374 200 €
136 086€ - 1 400 821€
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 frigorifique)
Compare EUROLOGISTIC PROVENCE with other companies in the same sector:
Frequently asked questions about EUROLOGISTIC PROVENCE
What is the revenue of EUROLOGISTIC PROVENCE ?
The revenue of EUROLOGISTIC PROVENCE in 2024 is 1.2 M€.
Is EUROLOGISTIC PROVENCE profitable?
Yes, EUROLOGISTIC PROVENCE generated a net profit of 313 k€ in 2024.
Where is the headquarters of EUROLOGISTIC PROVENCE ?
The headquarters of EUROLOGISTIC PROVENCE is located in PLAN D'ORGON (13750), in the department Bouches-du-Rhone.
Where to find the tax return of EUROLOGISTIC PROVENCE ?
The tax return of EUROLOGISTIC PROVENCE 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 EUROLOGISTIC PROVENCE operate?
EUROLOGISTIC PROVENCE operates in the sector Entreposage et stockage frigorifique (NAF code 52.10A). 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