Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-11-04 (9 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: MONTROUGE (92120), Hauts-de-Seine
F.A.N.Y.R TRANSPORT : revenue, balance sheet and financial ratios
F.A.N.Y.R TRANSPORT is a French company
founded 9 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in MONTROUGE (92120),
this company of category PME
shows in 2019 a revenue of 16 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - F.A.N.Y.R TRANSPORT (SIREN 823765474)
Indicator
2021
2019
2017
Revenue
N/C
15 685 €
35 289 €
Net income
61 €
-1 304 €
1 044 €
EBITDA
161 €
2 260 €
5 426 €
Net margin
N/C
-8.3%
3.0%
Revenue and income statement
In 2021, F.A.N.Y.R TRANSPORT generates positive net income of 61 €. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2021: 1 k€ -> 61 €.
EBITDA (2021)
?
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
161 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
61 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
61 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.5%
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 38%. The balance between equity and debt is satisfactory. Cash flow represents 2.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.0%
Financial autonomy (2021)
?
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
38.331%
Cash flow / Revenue (2021)
?
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
2.547%
Repayment capacity (2021)
?
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
0.0
Solvency indicators evolution F.A.N.Y.R TRANSPORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2021
Debt ratio
0.0
-140.316
0.0
Financial autonomy
18.548
-18.621
38.331
Repayment capacity
0.0
0.0
0.0
Cash flow / Revenue
12.117%
12.936%
2.547%
Sector positioning
Debt ratio
0.02021
2017
2019
2021
Q1: 0.0
Med: 24.17
Q3: 131.65
Excellent
In 2021, the debt ratio of F.A.N.Y.R TRANSPORT (0.00) 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
38.33%2021
2017
2019
2021
Q1: 1.26%
Med: 31.26%
Q3: 63.65%
Good+20 pts over 3 years
In 2021, the financial autonomy of F.A.N.Y.R TRANSPORT (38.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.0 years2021
2017
2019
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.46 years
Excellent
In 2021, the repayment capacity of F.A.N.Y.R TRANSPORT (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 156.91. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
156.911
Interest coverage (2021)
?
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
0.0
Liquidity indicators evolution F.A.N.Y.R TRANSPORT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2019
2021
Liquidity ratio
8.569
10.199
156.911
Interest coverage
1.161
10.044
0.0
Sector positioning
Liquidity ratio
156.912021
2017
2019
2021
Q1: 66.28
Med: 184.65
Q3: 474.14
Average+25 pts over 3 years
In 2021, the liquidity ratio of F.A.N.Y.R TRANSPORT (156.91) 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
0.0x2021
2017
2019
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.78x
Average-28 pts over 3 years
In 2021, the interest coverage of F.A.N.Y.R TRANSPORT (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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 48 days. Excellent situation: suppliers finance 48 days of the operating cycle (retail model).
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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
48 j
Inventory turnover (2021)
?
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 F.A.N.Y.R TRANSPORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2019
2021
Operating WCR
-8 018 €
-2 548 €
0 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
2
2
0
Supplier payment term (days)
2
17
48
Positioning of F.A.N.Y.R TRANSPORT in its sector
Comparison with sector Transports de voyageurs par taxis
Valuation estimate
Based on 116 transactions of similar company sales
(all years),
the value of F.A.N.Y.R TRANSPORT is estimated at
602 €
(range 336€ - 1 129€).
With an EBITDA of 161€, the sector multiple of 4.6x is applied.
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 value2021
116 transactions
0k€0k€1k€
602 €Range: 336€ - 1 129€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
161 €×4.6x
Estimation748 €
425€ - 1 336€
Net Income Multiple20%
61 €×3.9x
Estimation238 €
116€ - 613€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 116 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 de voyageurs par taxis)
Compare F.A.N.Y.R TRANSPORT with other companies in the same sector:
Frequently asked questions about F.A.N.Y.R TRANSPORT
What is the revenue of F.A.N.Y.R TRANSPORT ?
The revenue of F.A.N.Y.R TRANSPORT in 2019 is 16 k€.
Is F.A.N.Y.R TRANSPORT profitable?
Yes, F.A.N.Y.R TRANSPORT generated a net profit of 61€ in 2021.
Where is the headquarters of F.A.N.Y.R TRANSPORT ?
The headquarters of F.A.N.Y.R TRANSPORT is located in MONTROUGE (92120), in the department Hauts-de-Seine.
Where to find the tax return of F.A.N.Y.R TRANSPORT ?
The tax return of F.A.N.Y.R TRANSPORT 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 F.A.N.Y.R TRANSPORT operate?
F.A.N.Y.R TRANSPORT operates in the sector Transports de voyageurs par taxis (NAF code 49.32Z). 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