Employees: NN (None)Legal category: SA (autres)Size: ETICreation date: 1998-01-14 (28 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: ROISSY-EN-FRANCE (95700), Val-d'Oise
EUROPEAN CARGO SERVICES : revenue, balance sheet and financial ratios
EUROPEAN CARGO SERVICES is a French company
founded 28 years ago,
specialized in the sector Activités des sièges sociaux.
Based in ROISSY-EN-FRANCE (95700),
this company of category ETI
shows in 2024 a revenue of 13 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EUROPEAN CARGO SERVICES (SIREN 418883047)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
12 662 €
234 106 €
N/C
N/C
193 249 €
261 419 €
967 874 €
564 375 €
428 983 €
Net income
45 561 236 €
48 928 617 €
49 129 137 €
34 882 878 €
14 540 518 €
16 642 690 €
20 460 405 €
9 849 754 €
9 584 817 €
EBITDA
-103 846 €
-157 216 €
-169 749 €
-192 742 €
-1 897 382 €
-809 230 €
-474 420 €
-1 405 788 €
-1 901 090 €
Net margin
359826.5%
20900.2%
N/C
N/C
7524.2%
6366.3%
2114.0%
1745.2%
2234.3%
Revenue and income statement
In 2024, EUROPEAN CARGO SERVICES achieves revenue of 13 k€. Revenue is declining over the period 2016-2024 (CAGR: -35.6%). Significant drop of -95% vs 2023. After deducting consumption (0 €), gross margin stands at 13 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -104 k€, representing -820.1% of revenue. Warning negative scissor effect: despite revenue change (-95%), EBITDA varies by +34%, reducing margin by 753.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 45.6 M€, i.e. 359826.5% 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
12 662 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 662 €
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
-103 846 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
173 678 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
45 561 236 €
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
-820.1%
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 119%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 44%. 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 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 378231.2% 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
119.457%
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
44.258%
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
378231.18%
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
1.252
Solvency indicators evolution EUROPEAN CARGO SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
40.924
41.607
41.884
16.075
20.736
1054.11
95.889
19.115
119.457
Financial autonomy
68.207
69.578
68.609
85.539
35.554
8.588
49.669
82.321
44.258
Repayment capacity
1.835
1.864
1.199
0.775
0.518
2.221
1.145
0.414
1.252
Cash flow / Revenue
2695.63%
2169.664%
2105.305%
5947.61%
7191.107%
None%
None%
20909.563%
378231.18%
Sector positioning
Debt ratio
119.462024
2022
2023
2024
Q1: 0.06
Med: 14.6
Q3: 89.53
Average+5 pts over 3 years
In 2024, the debt ratio of EUROPEAN CARGO SERVICES (119.46) 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
44.26%2024
2022
2023
2024
Q1: 11.56%
Med: 51.97%
Q3: 85.23%
Average
In 2024, the financial autonomy of EUROPEAN CARGO SERVICES (44.3%) 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
1.25 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average
In 2024, the repayment capacity of EUROPEAN CARGO SERVICES (1.25) 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 427.22. 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
427.223
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
-5379.979
Liquidity indicators evolution EUROPEAN CARGO SERVICES
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
185.828
1583.899
1456.011
1673.864
29.288
4608.341
747.264
1034.056
427.223
Interest coverage
-91.012
-143.516
-388.008
-140.312
-65.964
-526.37
-1983.944
-1586.475
-5379.979
Sector positioning
Liquidity ratio
427.222024
2022
2023
2024
Q1: 116.68
Med: 458.4
Q3: 2174.13
Average-10 pts over 3 years
In 2024, the liquidity ratio of EUROPEAN CARGO SERVICES (427.22) 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
-5379.98x2024
2022
2023
2024
Q1: -45.52x
Med: 0.0x
Q3: 2.86x
Average
In 2024, the interest coverage of EUROPEAN CARGO SERVICES (-5380.0x) 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: 5485 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 4291 days. The gap of 1194 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 208085 days of revenue, i.e. 7.3 M€ to permanently finance. Over 2016-2024, WCR increased by +594%, 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
7 318 797 €
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
5485 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
4291 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
208085 j
WCR and payment terms evolution EUROPEAN CARGO SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 054 307 €
6 466 473 €
7 248 041 €
5 217 134 €
-49 752 092 €
0 €
0 €
6 079 059 €
7 318 797 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
131
312
500
968
363
0
0
544
5485
Supplier payment term (days)
54
67
90
93
94
384
4148
745
4291
Positioning of EUROPEAN CARGO SERVICES in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of EUROPEAN CARGO SERVICES is estimated at
173 279 889 €
(range 59 498 332€ - 466 586 519€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
59498k€173279k€466586k€
173 279 889 €Range: 59 498 332€ - 466 586 519€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
12 662 €×0.38x
Estimation4 781 €
2 279€ - 9 657€
Net Income Multiple20%
45 561 236 €×9.5x
Estimation433 192 552 €
148 742 413€ - 1 166 451 813€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare EUROPEAN CARGO SERVICES with other companies in the same sector:
Frequently asked questions about EUROPEAN CARGO SERVICES
What is the revenue of EUROPEAN CARGO SERVICES ?
The revenue of EUROPEAN CARGO SERVICES in 2024 is 13 k€.
Is EUROPEAN CARGO SERVICES profitable?
Yes, EUROPEAN CARGO SERVICES generated a net profit of 45.6 M€ in 2024.
Where is the headquarters of EUROPEAN CARGO SERVICES ?
The headquarters of EUROPEAN CARGO SERVICES is located in ROISSY-EN-FRANCE (95700), in the department Val-d'Oise.
Where to find the tax return of EUROPEAN CARGO SERVICES ?
The tax return of EUROPEAN CARGO SERVICES 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 EUROPEAN CARGO SERVICES operate?
EUROPEAN CARGO SERVICES operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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