Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1964-01-01 (62 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: BOIS-GRENIER (59280), Nord
HOUSSOYE TRANSPORTS : revenue, balance sheet and financial ratios
HOUSSOYE TRANSPORTS is a French company
founded 62 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in BOIS-GRENIER (59280),
this company of category PME
shows in 2024 a revenue of 5.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOUSSOYE TRANSPORTS (SIREN 464500206)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
5 791 831 €
9 950 354 €
9 190 995 €
4 897 218 €
8 537 304 €
7 093 808 €
7 031 111 €
6 650 115 €
Net income
-4 806 996 €
337 459 €
-1 626 168 €
-765 019 €
-610 045 €
-623 673 €
-1 517 911 €
-614 525 €
EBITDA
-1 245 297 €
-1 047 782 €
-1 361 360 €
-622 317 €
-515 117 €
-426 831 €
-601 069 €
-137 785 €
Net margin
-83.0%
3.4%
-17.7%
-15.6%
-7.1%
-8.8%
-21.6%
-9.2%
Revenue and income statement
In 2024, HOUSSOYE TRANSPORTS achieves revenue of 5.8 M€. Activity remains stable over the period (CAGR: -2.0%). Significant drop of -42% vs 2023. After deducting consumption (9 k€), gross margin stands at 5.8 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 -1.2 M€, representing -21.5% of revenue. Warning negative scissor effect: despite revenue change (-42%), EBITDA varies by -19%, reducing margin by 11.0 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -4.8 M€ (-83.0% 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
5 791 831 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 782 961 €
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
-1 245 297 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-593 369 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-4 806 996 €
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
-21.5%
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 7%. 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 35%. The balance between equity and debt is satisfactory.
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
6.55%
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
34.787%
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
-19.734%
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
-0.095
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
174.118
309.07
547.752
1365.102
-1659.933
-4.827
-8664.145
6.55
Financial autonomy
30.693
18.319
11.284
4.709
-4.285
-5.228
-0.814
34.787
Repayment capacity
-12.172
-3.499
-6.68
-20.914
-9.156
-0.015
-5.124
-0.095
Cash flow / Revenue
-6.766%
-20.501%
-11.676%
-3.057%
-13.512%
-16.07%
-12.312%
-19.734%
Sector positioning
Debt ratio
6.552024
2022
2023
2024
Q1: 1.8
Med: 27.54
Q3: 87.06
Good
In 2024, the debt ratio of HOUSSOYE TRANSPORTS (6.55) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
34.79%2024
2022
2023
2024
Q1: 13.27%
Med: 31.55%
Q3: 51.53%
Good+30 pts over 3 years
In 2024, the financial autonomy of HOUSSOYE TRANSPORTS (34.8%) 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
-0.1 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.46 years
Excellent
In 2024, the repayment capacity of HOUSSOYE TRANSPORTS (-0.10) 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 71.35. 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
71.35
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
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
155.735
68.046
64.381
63.006
65.458
24.259
328.87
71.35
Interest coverage
-52.536
-15.873
-21.62
-71.777
-5.583
-4.602
-4.913
-327.875
Sector positioning
Liquidity ratio
71.352024
2022
2023
2024
Q1: 117.28
Med: 164.75
Q3: 253.6
Watch
In 2024, the liquidity ratio of HOUSSOYE TRANSPORTS (71.35) 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
-327.88x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.91x
Watch
In 2024, the interest coverage of HOUSSOYE TRANSPORTS (-327.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 82 days. Favorable situation: supplier credit is longer than customer credit by 10 days. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 31 days of revenue, i.e. 505 k€ to permanently finance. Notable WCR improvement over the period (-59%), freeing up cash.
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
505 106 €
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
72 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
3 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
31 j
WCR and payment terms evolution HOUSSOYE TRANSPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 245 101 €
-436 702 €
-306 665 €
-357 372 €
-259 161 €
-6 073 042 €
4 460 246 €
505 106 €
Inventory turnover (days)
1
3
2
2
5
3
2
3
Customer payment term (days)
55
29
32
38
87
34
157
72
Supplier payment term (days)
26
31
46
43
72
40
51
82
Positioning of HOUSSOYE TRANSPORTS 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 HOUSSOYE TRANSPORTS is estimated at
1 312 915 €
(range 613 295€ - 2 140 987€).
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
613k€1312k€2140k€
1 312 915 €Range: 613 295€ - 2 140 987€
NAF 5 année 2024
Valuation method used
Revenue Multiple
5 791 831 €
×
0.23x
=1 312 916 €
Range: 613 295€ - 2 140 987€
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 HOUSSOYE TRANSPORTS with other companies in the same sector:
Frequently asked questions about HOUSSOYE TRANSPORTS
What is the revenue of HOUSSOYE TRANSPORTS ?
The revenue of HOUSSOYE TRANSPORTS in 2024 is 5.8 M€.
Is HOUSSOYE TRANSPORTS profitable?
HOUSSOYE TRANSPORTS recorded a net loss in 2024.
Where is the headquarters of HOUSSOYE TRANSPORTS ?
The headquarters of HOUSSOYE TRANSPORTS is located in BOIS-GRENIER (59280), in the department Nord.
Where to find the tax return of HOUSSOYE TRANSPORTS ?
The tax return of HOUSSOYE TRANSPORTS 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 HOUSSOYE TRANSPORTS operate?
HOUSSOYE TRANSPORTS 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