Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1987-05-22 (38 years)Status: ActiveBusiness sector: Affrètement et organisation des transports Location: PARIS (75017), Paris
HAPAG LLOYD FRANCE : revenue, balance sheet and financial ratios
HAPAG LLOYD FRANCE is a French company
founded 38 years ago,
specialized in the sector Affrètement et organisation des transports .
Based in PARIS (75017),
this company of category PME
shows in 2024 a revenue of 23.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HAPAG LLOYD FRANCE (SIREN 341290724)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
23 249 907 €
23 371 935 €
22 993 257 €
18 650 886 €
16 959 278 €
16 766 640 €
15 395 698 €
14 033 922 €
Net income
130 638 €
217 156 €
1 031 991 €
494 588 €
132 270 €
306 063 €
505 016 €
400 376 €
EBITDA
1 269 433 €
1 059 942 €
-247 230 €
-332 685 €
318 081 €
-143 422 €
-41 016 €
514 313 €
Net margin
0.6%
0.9%
4.5%
2.7%
0.8%
1.8%
3.3%
2.9%
Revenue and income statement
In 2024, HAPAG LLOYD FRANCE achieves revenue of 23.2 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +7.5%. Slight decline of -1% vs 2023. After deducting consumption (0 €), gross margin stands at 23.2 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 1.3 M€, representing 5.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 131 k€, i.e. 0.6% 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
23 249 907 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
23 249 907 €
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
1 269 433 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
455 799 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
130 638 €
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
5.5%
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 24%. The balance between equity and debt is satisfactory. Cash flow represents 4.1% 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
0.0%
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
24.239%
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
4.06%
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
0.0
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2.431
2.245
0.138
1.126
0.14
0.066
0.0
0.0
Financial autonomy
34.902
41.628
41.876
37.054
34.618
36.619
34.028
24.239
Repayment capacity
0.172
-5.074
-0.028
-0.253
-0.023
0.0
0.0
0.0
Cash flow / Revenue
4.681%
-0.136%
-1.341%
-1.123%
-1.568%
-4.663%
3.717%
4.06%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.01
Med: 7.18
Q3: 44.29
Excellent
In 2024, the debt ratio of HAPAG LLOYD FRANCE (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
24.24%2024
2022
2023
2024
Q1: 15.25%
Med: 32.76%
Q3: 53.69%
Average-21 pts over 3 years
In 2024, the financial autonomy of HAPAG LLOYD FRANCE (24.2%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.37 years
Excellent
In 2024, the repayment capacity of HAPAG LLOYD FRANCE (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 141.98. 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
141.979
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
0.0
Liquidity indicators evolution HAPAG LLOYD FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
153.15
166.172
171.084
171.837
146.197
161.286
160.106
141.979
Interest coverage
2.966
-3.062
0.0
0.0
0.0
0.0
0.154
0.0
Sector positioning
Liquidity ratio
141.982024
2022
2023
2024
Q1: 118.72
Med: 156.03
Q3: 230.66
Average-11 pts over 3 years
In 2024, the liquidity ratio of HAPAG LLOYD FRANCE (141.98) 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: 0.36x
Q3: 5.48x
Average
In 2024, the interest coverage of HAPAG LLOYD FRANCE (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: 68 days. Excellent situation: suppliers finance 68 days of the operating cycle (retail model). Overall, WCR represents 69 days of revenue, i.e. 4.4 M€ to permanently finance. Over 2017-2024, WCR increased by +45%, 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
4 430 967 €
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
0 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
68 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
69 j
WCR and payment terms evolution HAPAG LLOYD FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 047 326 €
3 280 053 €
2 466 540 €
3 559 922 €
2 538 013 €
4 926 535 €
5 567 662 €
4 430 967 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
51
7
0
1
10
0
0
0
Supplier payment term (days)
85
72
11
74
47
47
64
68
Positioning of HAPAG LLOYD FRANCE in its sector
Comparison with sector Affrètement et organisation des transports
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 735 545€ to 1 052 327€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
735k€909k€1052k€
909 696 €Range: 735 545€ - 1 052 327€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 23 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 (Affrètement et organisation des transports )
Compare HAPAG LLOYD FRANCE with other companies in the same sector:
Frequently asked questions about HAPAG LLOYD FRANCE
What is the revenue of HAPAG LLOYD FRANCE ?
The revenue of HAPAG LLOYD FRANCE in 2024 is 23.2 M€.
Is HAPAG LLOYD FRANCE profitable?
Yes, HAPAG LLOYD FRANCE generated a net profit of 131 k€ in 2024.
Where is the headquarters of HAPAG LLOYD FRANCE ?
The headquarters of HAPAG LLOYD FRANCE is located in PARIS (75017), in the department Paris.
Where to find the tax return of HAPAG LLOYD FRANCE ?
The tax return of HAPAG LLOYD 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 HAPAG LLOYD FRANCE operate?
HAPAG LLOYD FRANCE operates in the sector Affrètement et organisation des transports (NAF code 52.29B). 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