GEODIS RT CHIMIE LACQ is a French company
founded 16 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in MERY (73420),
this company of category GE
shows in 2024 a revenue of 5.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GEODIS RT CHIMIE LACQ (SIREN 518619820)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 369 285 €
5 182 203 €
4 998 858 €
4 819 706 €
5 201 599 €
9 138 898 €
8 290 691 €
7 795 148 €
6 251 632 €
Net income
-221 291 €
212 755 €
-29 043 €
-132 510 €
-372 184 €
-451 828 €
190 917 €
-425 003 €
-1 274 184 €
EBITDA
-257 182 €
104 025 €
-29 062 €
-138 774 €
-492 499 €
-324 734 €
139 610 €
-593 648 €
-673 258 €
Net margin
-4.1%
4.1%
-0.6%
-2.7%
-7.2%
-4.9%
2.3%
-5.5%
-20.4%
Revenue and income statement
In 2024, GEODIS RT CHIMIE LACQ achieves revenue of 5.4 M€. Activity remains stable over the period (CAGR: -1.9%). Vs 2023: +4%. After deducting consumption (528 k€), gross margin stands at 4.8 M€, i.e. a rate of 90%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -257 k€, representing -4.8% of revenue. Warning negative scissor effect: despite revenue change (+4%), EBITDA varies by -347%, reducing margin by 6.8 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -221 k€ (-4.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 369 285 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 840 798 €
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
-257 182 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-228 447 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-221 291 €
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
-4.8%
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 76%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
75.646%
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
14.448%
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
-4.514%
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
-0.682
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
-3.64
-99.594
10.677
-67.916
-102.338
-22.851
37.484
19.903
75.646
Financial autonomy
-66.621
-5.004
19.911
-4.127
-8.127
-22.154
14.728
25.339
14.448
Repayment capacity
-0.059
-0.279
0.313
-0.164
-0.258
-0.193
33.935
0.491
-0.682
Cash flow / Revenue
-10.096%
-6.798%
2.235%
-4.083%
-8.958%
-6.009%
0.05%
3.425%
-4.514%
Sector positioning
Debt ratio
75.652024
2022
2023
2024
Q1: 1.8
Med: 27.54
Q3: 87.06
Average+18 pts over 3 years
In 2024, the debt ratio of GEODIS RT CHIMIE LACQ (75.65) 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
14.45%2024
2022
2023
2024
Q1: 13.27%
Med: 31.55%
Q3: 51.53%
Average
In 2024, the financial autonomy of GEODIS RT CHIMIE LACQ (14.4%) 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
-0.68 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.46 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of GEODIS RT CHIMIE LACQ (-0.68) 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 117.48. 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
117.484
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
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
75.597
106.643
143.432
108.227
107.011
74.504
122.993
139.535
117.484
Interest coverage
-0.369
-0.602
0.764
-0.152
-0.116
-0.331
-3.985
0.0
-0.001
Sector positioning
Liquidity ratio
117.482024
2022
2023
2024
Q1: 117.28
Med: 164.75
Q3: 253.6
Average
In 2024, the liquidity ratio of GEODIS RT CHIMIE LACQ (117.48) 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
-0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.91x
Average
In 2024, the interest coverage of GEODIS RT CHIMIE LACQ (-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: 36 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 40 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 53 days of revenue, i.e. 786 k€ to permanently finance. Over 2016-2024, WCR increased by +260%, 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
786 493 €
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
36 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
40 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
4 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
53 j
WCR and payment terms evolution GEODIS RT CHIMIE LACQ
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
218 682 €
947 188 €
1 405 189 €
1 003 177 €
679 069 €
270 675 €
788 170 €
1 056 133 €
786 493 €
Inventory turnover (days)
4
2
2
3
4
4
6
4
4
Customer payment term (days)
39
70
47
36
29
17
25
28
36
Supplier payment term (days)
39
45
38
36
41
45
40
47
40
Positioning of GEODIS RT CHIMIE LACQ in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of GEODIS RT CHIMIE LACQ is estimated at
1 217 131 €
(range 568 551€ - 1 984 790€).
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
71 tx
568k€1217k€1984k€
1 217 131 €Range: 568 551€ - 1 984 790€
NAF 5 année 2024
Valuation method used
Revenue Multiple
5 369 285 €
×
0.23x
=1 217 131 €
Range: 568 552€ - 1 984 790€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 de fret de proximité)
Compare GEODIS RT CHIMIE LACQ with other companies in the same sector:
Frequently asked questions about GEODIS RT CHIMIE LACQ
What is the revenue of GEODIS RT CHIMIE LACQ ?
The revenue of GEODIS RT CHIMIE LACQ in 2024 is 5.4 M€.
Is GEODIS RT CHIMIE LACQ profitable?
GEODIS RT CHIMIE LACQ recorded a net loss in 2024.
Where is the headquarters of GEODIS RT CHIMIE LACQ ?
The headquarters of GEODIS RT CHIMIE LACQ is located in MERY (73420), in the department Savoie.
Where to find the tax return of GEODIS RT CHIMIE LACQ ?
The tax return of GEODIS RT CHIMIE LACQ 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 GEODIS RT CHIMIE LACQ operate?
GEODIS RT CHIMIE LACQ operates in the sector Transports routiers de fret de proximité (NAF code 49.41B). 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