Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-06-15 (13 years)Status: ActiveBusiness sector: Affrètement et organisation des transports Location: HAGUENAU (67500), Bas-Rhin
HUBER AFFRETEMENT : revenue, balance sheet and financial ratios
HUBER AFFRETEMENT is a French company
founded 13 years ago,
specialized in the sector Affrètement et organisation des transports .
Based in HAGUENAU (67500),
this company of category PME
shows in 2023 a revenue of 3.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HUBER AFFRETEMENT (SIREN 753149749)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 226 301 €
3 067 243 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
15 840 €
54 578 €
728 €
5 913 €
28 501 €
53 628 €
41 506 €
33 612 €
EBITDA
30 949 €
94 733 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
0.5%
1.8%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2023, HUBER AFFRETEMENT achieves revenue of 3.2 M€. Over the period 2022-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +5.2%. Vs 2022: +5%. After deducting consumption (4 k€), gross margin stands at 3.2 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 31 k€, representing 1.0% of revenue. Warning negative scissor effect: despite revenue change (+5%), EBITDA varies by -67%, reducing margin by 2.1 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 16 k€, i.e. 0.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 226 301 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 221 846 €
EBITDA (2023)
?
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
30 949 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
26 853 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 840 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.0%
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 1%. 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 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 0.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.561%
Financial autonomy (2023)
?
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
23.181%
Cash flow / Revenue (2023)
?
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
0.538%
Repayment capacity (2023)
?
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
0.068
Asset age ratio (2023)
?
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
Debt ratio
31.846
36.307
27.874
19.32
111.876
9.811
8.529
0.561
Financial autonomy
18.753
15.269
15.886
15.247
13.902
22.18
21.308
23.181
Repayment capacity
None
None
None
None
None
None
0.233
0.068
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
2.148%
0.538%
Sector positioning
Debt ratio
0.562023
2021
2022
2023
Q1: 0.0
Med: 7.46
Q3: 49.04
Good-24 pts over 3 years
In 2023, the debt ratio of HUBER AFFRETEMENT (0.56) 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
23.18%2023
2021
2022
2023
Q1: 15.05%
Med: 32.0%
Q3: 51.78%
Average-5 pts over 3 years
In 2023, the financial autonomy of HUBER AFFRETEMENT (23.2%) 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
0.07 years2023
2022
2023
Q1: 0.0 years
Med: 0.03 years
Q3: 1.11 years
Average
In 2023, the repayment capacity of HUBER AFFRETEMENT (0.07) 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 127.79. 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 18.5x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
127.787
Interest coverage (2023)
?
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
18.524
Liquidity indicators evolution HUBER AFFRETEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
123.839
119.766
119.631
117.564
137.848
127.457
128.309
127.787
Interest coverage
None
None
None
None
None
None
11.073
18.524
Sector positioning
Liquidity ratio
127.792023
2021
2022
2023
Q1: 120.57
Med: 159.14
Q3: 229.55
Average
In 2023, the liquidity ratio of HUBER AFFRETEMENT (127.79) 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
18.52x2023
2022
2023
Q1: 0.0x
Med: 0.29x
Q3: 4.82x
Excellent
In 2023, the interest coverage of HUBER AFFRETEMENT (18.5x) 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: 50 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 61 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Overall, WCR represents 71 days of revenue, i.e. 632 k€ to permanently finance.
Operating WCR (2023)
?
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
631 839 €
Customer credit (2023)
?
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
50 j
Supplier credit (2023)
?
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
61 j
Inventory turnover (2023)
?
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 (2023)
?
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
71 j
WCR and payment terms evolution HUBER AFFRETEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
561 674 €
631 839 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
58
50
Supplier payment term (days)
0
0
0
0
0
0
57
61
Positioning of HUBER AFFRETEMENT in its sector
Comparison with sector Affrètement et organisation des transports
Valuation estimate
Based on 167 transactions of similar company sales
(all years),
the value of HUBER AFFRETEMENT is estimated at
118 525 €
(range 96 909€ - 206 604€).
With an EBITDA of 30 949€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.11x
(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.
Estimated enterprise value2023
167 transactions
96k€118k€206k€
118 525 €Range: 96 909€ - 206 604€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
30 949 €×0.9x
Estimation27 718 €
10 127€ - 38 538€
Revenue Multiple30%
3 226 301 €×0.11x
Estimation342 189 €
303 335€ - 600 547€
Net Income Multiple20%
15 840 €×0.6x
Estimation10 048 €
4 230€ - 35 858€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 167 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 HUBER AFFRETEMENT with other companies in the same sector:
Frequently asked questions about HUBER AFFRETEMENT
What is the revenue of HUBER AFFRETEMENT ?
The revenue of HUBER AFFRETEMENT in 2023 is 3.2 M€.
Is HUBER AFFRETEMENT profitable?
Yes, HUBER AFFRETEMENT generated a net profit of 16 k€ in 2023.
Where is the headquarters of HUBER AFFRETEMENT ?
The headquarters of HUBER AFFRETEMENT is located in HAGUENAU (67500), in the department Bas-Rhin.
Where to find the tax return of HUBER AFFRETEMENT ?
The tax return of HUBER AFFRETEMENT 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 HUBER AFFRETEMENT operate?
HUBER AFFRETEMENT 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