Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-02-18 (16 years)Status: ActiveBusiness sector: Transports routiers réguliers de voyageursLocation: MONTREUIL (93100), Seine-Saint-Denis
FASTROAD IDF : revenue, balance sheet and financial ratios
FASTROAD IDF is a French company
founded 16 years ago,
specialized in the sector Transports routiers réguliers de voyageurs.
Based in MONTREUIL (93100),
this company of category PME
shows in 2024 a revenue of 11.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FASTROAD IDF (SIREN 520540501)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
11 225 161 €
9 756 262 €
4 694 972 €
5 801 584 €
N/C
N/C
6 371 593 €
5 265 247 €
Net income
310 726 €
344 226 €
-388 356 €
87 137 €
152 909 €
120 998 €
93 588 €
132 535 €
EBITDA
331 160 €
549 300 €
-522 679 €
-9 669 €
N/C
N/C
66 206 €
217 165 €
Net margin
2.8%
3.5%
-8.3%
1.5%
N/C
N/C
1.5%
2.5%
Revenue and income statement
In 2024, FASTROAD IDF achieves revenue of 11.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.9%. Vs 2023, growth of +15% (9.8 M€ -> 11.2 M€). After deducting consumption (3 k€), gross margin stands at 11.2 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 331 k€, representing 3.0% of revenue. Warning negative scissor effect: despite revenue change (+15%), EBITDA varies by -40%, reducing margin by 2.7 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 311 k€, i.e. 2.8% 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
11 225 161 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 222 657 €
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
331 160 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
245 821 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
310 726 €
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
2.7%
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 42%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 29%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.2% 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
42.222%
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
28.92%
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
3.188%
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
1.729
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
2023
2024
Debt ratio
3.239
21.189
17.168
9.329
106.371
207.791
45.624
42.222
Financial autonomy
24.717
22.561
29.023
28.502
23.499
16.67
28.095
28.92
Repayment capacity
0.198
2.672
None
None
-62.055
-2.85
1.761
1.729
Cash flow / Revenue
1.531%
0.725%
None%
None%
-0.264%
-9.294%
3.177%
3.188%
Sector positioning
Debt ratio
42.222024
2021
2023
2024
Q1: 0.05
Med: 13.36
Q3: 53.47
Average-7 pts over 3 years
In 2024, the debt ratio of FASTROAD IDF (42.22) 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
28.92%2024
2021
2023
2024
Q1: 19.49%
Med: 38.63%
Q3: 57.22%
Average+12 pts over 3 years
In 2024, the financial autonomy of FASTROAD IDF (28.9%) 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
1.73 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.3 years
Average+50 pts over 3 years
In 2024, the repayment capacity of FASTROAD IDF (1.73) 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 147.79. 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 4.5x. Financial charges are adequately covered by operations.
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
147.795
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
4.468
Liquidity indicators evolution FASTROAD IDF
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
124.952
122.78
138.61
130.605
178.809
182.728
145.009
147.795
Interest coverage
0.012
3.19
None
None
-2.358
-1.874
5.06
4.468
Sector positioning
Liquidity ratio
147.792024
2021
2023
2024
Q1: 120.71
Med: 178.19
Q3: 288.37
Average-10 pts over 3 years
In 2024, the liquidity ratio of FASTROAD IDF (147.79) 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
4.47x2024
2021
2023
2024
Q1: 0.0x
Med: 0.09x
Q3: 3.69x
Excellent+50 pts over 3 years
In 2024, the interest coverage of FASTROAD IDF (4.5x) 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: 82 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 82 days. Overall, WCR represents 87 days of revenue, i.e. 2.7 M€ to permanently finance. Over 2016-2024, WCR increased by +98%, 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
2 699 314 €
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
82 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
82 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
87 j
WCR and payment terms evolution FASTROAD IDF
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
1 361 066 €
1 638 583 €
0 €
0 €
1 401 547 €
2 020 669 €
2 629 410 €
2 699 314 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
77
73
0
0
76
126
95
82
Supplier payment term (days)
83
84
0
0
104
96
69
82
Positioning of FASTROAD IDF in its sector
Comparison with sector Transports routiers réguliers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of FASTROAD IDF is estimated at
865 069 €
(range 468 934€ - 2 066 580€).
With an EBITDA of 331 160€, the sector multiple of 1.4x 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
85 tx
468k€865k€2066k€
865 069 €Range: 468 934€ - 2 066 580€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
331 160 €×1.4x
Estimation463 560 €
130 085€ - 1 315 501€
Revenue Multiple30%
11 225 161 €×0.14x
Estimation1 585 988 €
1 193 440€ - 3 557 940€
Net Income Multiple20%
310 726 €×2.5x
Estimation787 466 €
229 300€ - 1 707 239€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 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 réguliers de voyageurs)
Compare FASTROAD IDF with other companies in the same sector:
Yes, FASTROAD IDF generated a net profit of 311 k€ in 2024.
Where is the headquarters of FASTROAD IDF ?
The headquarters of FASTROAD IDF is located in MONTREUIL (93100), in the department Seine-Saint-Denis.
Where to find the tax return of FASTROAD IDF ?
The tax return of FASTROAD IDF 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 FASTROAD IDF operate?
FASTROAD IDF operates in the sector Transports routiers réguliers de voyageurs (NAF code 49.39A). 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