Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2005-06-01 (20 years)Status: ActiveBusiness sector: Transports ferroviaires de fret Location: LILLE (59777), Nord
EUROPORTE FRANCE : revenue, balance sheet and financial ratios
EUROPORTE FRANCE is a French company
founded 20 years ago,
specialized in the sector Transports ferroviaires de fret .
Based in LILLE (59777),
this company of category ETI
shows in 2024 a revenue of 110.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EUROPORTE FRANCE (SIREN 482582426)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
109 995 385 €
104 271 800 €
96 383 825 €
94 632 537 €
88 841 838 €
90 663 001 €
88 992 638 €
85 963 997 €
80 679 154 €
Net income
6 143 216 €
5 584 256 €
5 553 498 €
3 555 150 €
3 339 470 €
155 246 €
1 136 913 €
516 275 €
-6 413 041 €
EBITDA
6 551 238 €
4 655 708 €
7 265 669 €
4 824 717 €
6 172 061 €
1 732 190 €
1 575 545 €
923 395 €
-4 224 975 €
Net margin
5.6%
5.4%
5.8%
3.8%
3.8%
0.2%
1.3%
0.6%
-7.9%
Revenue and income statement
In 2024, EUROPORTE FRANCE achieves revenue of 110.0 M€. Revenue is growing positively over 9 years (CAGR: +4.0%). Vs 2023: +5%. After deducting consumption (14.8 M€), gross margin stands at 95.2 M€, i.e. a rate of 87%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 6.6 M€, representing 6.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 6.1 M€, i.e. 5.6% 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
109 995 385 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
95 234 562 €
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
6 551 238 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 055 589 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 143 216 €
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
5.8%
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 37%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
36.823%
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
38.43%
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
4.912%
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
2.398
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
465.324
381.801
284.234
375.937
257.036
151.85
110.564
70.968
36.823
Financial autonomy
12.047
13.165
15.998
13.724
18.104
23.059
27.752
32.921
38.43
Repayment capacity
-7.179
65.614
8.579
31.745
7.326
7.205
4.471
6.496
2.398
Cash flow / Revenue
-7.702%
0.684%
4.185%
1.488%
5.819%
4.139%
6.026%
3.062%
4.912%
Sector positioning
Debt ratio
36.822024
2022
2023
2024
Q1: 0.0
Med: 24.72
Q3: 52.83
Average-18 pts over 3 years
In 2024, the debt ratio of EUROPORTE FRANCE (36.82) 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
38.43%2024
2022
2023
2024
Q1: 5.59%
Med: 11.26%
Q3: 30.33%
Excellent+12 pts over 3 years
In 2024, the financial autonomy of EUROPORTE FRANCE (38.4%) 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
2.4 years2024
2022
2023
2024
Q1: -2.49 years
Med: 0.0 years
Q3: 1.32 years
Watch
In 2024, the repayment capacity of EUROPORTE FRANCE (2.40) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 71.53. 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 5.9x. Operating income very largely covers interest expenses: high safety margin.
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
71.528
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
5.915
Liquidity indicators evolution EUROPORTE FRANCE
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
100.406
83.269
68.156
51.726
59.515
54.49
61.915
69.639
71.528
Interest coverage
-9.39
33.046
16.631
24.501
9.507
10.802
7.342
17.415
5.915
Sector positioning
Liquidity ratio
71.532024
2022
2023
2024
Q1: 107.95
Med: 132.57
Q3: 193.58
Watch-19 pts over 3 years
In 2024, the liquidity ratio of EUROPORTE FRANCE (71.53) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
5.92x2024
2022
2023
2024
Q1: -3.07x
Med: 0.0x
Q3: 3.08x
Excellent
In 2024, the interest coverage of EUROPORTE FRANCE (5.9x) 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. Average customer payment term: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 107 days. Excellent situation: suppliers finance 61 days of the operating cycle (retail model). Overall, WCR represents 49 days of revenue, i.e. 14.8 M€ to permanently finance.
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
14 836 178 €
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
46 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
107 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
49 j
WCR and payment terms evolution EUROPORTE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
14 228 576 €
12 879 126 €
8 267 416 €
4 637 413 €
4 098 274 €
3 825 047 €
9 121 765 €
12 189 373 €
14 836 178 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
72
58
43
36
46
45
56
73
46
Supplier payment term (days)
73
81
77
78
78
86
102
101
107
Positioning of EUROPORTE FRANCE in its sector
Comparison with sector Transports ferroviaires de fret
Valuation estimate
Based on 98 transactions of similar company sales
in 2024,
the value of EUROPORTE FRANCE is estimated at
14 619 626 €
(range 6 344 477€ - 36 861 644€).
With an EBITDA of 6 551 238€, the sector multiple of 1.0x is applied.
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 value2024
98 tx
6344k€14619k€36861k€
14 619 626 €Range: 6 344 477€ - 36 861 644€
Section année 2024
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 551 238 €×1.0x
Estimation6 265 718 €
4 181 163€ - 25 954 731€
Revenue Multiple30%
109 995 385 €×0.23x
Estimation24 934 200 €
11 364 335€ - 44 642 358€
Net Income Multiple20%
6 143 216 €×3.3x
Estimation20 032 537 €
4 222 978€ - 52 457 860€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 98 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 ferroviaires de fret )
Compare EUROPORTE FRANCE with other companies in the same sector:
The revenue of EUROPORTE FRANCE in 2024 is 110.0 M€.
Is EUROPORTE FRANCE profitable?
Yes, EUROPORTE FRANCE generated a net profit of 6.1 M€ in 2024.
Where is the headquarters of EUROPORTE FRANCE ?
The headquarters of EUROPORTE FRANCE is located in LILLE (59777), in the department Nord.
Where to find the tax return of EUROPORTE FRANCE ?
The tax return of EUROPORTE FRANCE 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 EUROPORTE FRANCE operate?
EUROPORTE FRANCE operates in the sector Transports ferroviaires de fret (NAF code 49.20Z). 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