Employees: 31 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2006-12-31 (19 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: ORGON (13660), Bouches-du-Rhone
ID LOGISTICS FRANCE 3 : revenue, balance sheet and financial ratios
ID LOGISTICS FRANCE 3 is a French company
founded 19 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in ORGON (13660),
this company of category GE
shows in 2024 a revenue of 28.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ID LOGISTICS FRANCE 3 (SIREN 493509277)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
28 475 852 €
32 121 058 €
33 778 835 €
30 150 256 €
27 976 377 €
25 750 543 €
23 770 622 €
25 257 254 €
18 155 431 €
Net income
-833 862 €
-562 149 €
-28 391 €
-72 602 €
5 388 €
28 993 €
7 009 €
1 325 185 €
869 420 €
EBITDA
-53 287 €
106 832 €
99 607 €
20 525 €
73 608 €
45 234 €
-10 919 €
2 016 354 €
1 232 473 €
Net margin
-2.9%
-1.8%
-0.1%
-0.2%
0.0%
0.1%
0.0%
5.2%
4.8%
Revenue and income statement
In 2024, ID LOGISTICS FRANCE 3 achieves revenue of 28.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.8%. Significant drop of -11% vs 2023. After deducting consumption (0 €), gross margin stands at 28.5 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 -53 k€, representing -0.2% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -834 k€ (-2.9% 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
28 475 852 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
28 475 852 €
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
-53 287 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-18 024 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-833 862 €
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
-0.2%
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 5%. 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
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
4.938%
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
-3.052%
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
Solvency indicators evolution ID LOGISTICS FRANCE 3
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.254
0.0
0.0
Financial autonomy
23.887
27.32
10.647
9.876
15.607
13.48
11.803
6.421
4.938
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
-0.261
0.0
0.0
Cash flow / Revenue
4.265%
5.273%
0.075%
0.123%
-0.075%
-0.328%
-0.089%
-1.666%
-3.052%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Excellent
In 2024, the debt ratio of ID LOGISTICS FRANCE 3 (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
4.94%2024
2022
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Average
In 2024, the financial autonomy of ID LOGISTICS FRANCE 3 (4.9%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Excellent
In 2024, the repayment capacity of ID LOGISTICS FRANCE 3 (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 103.63. 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
103.633
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
-1521.315
Liquidity indicators evolution ID LOGISTICS FRANCE 3
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
130.205
136.428
111.416
110.27
116.892
114.017
111.782
105.759
103.633
Interest coverage
0.042
0.439
-211.906
51.764
26.587
218.767
28.792
594.664
-1521.315
Sector positioning
Liquidity ratio
103.632024
2022
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Watch
In 2024, the liquidity ratio of ID LOGISTICS FRANCE 3 (103.63) 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
-1521.32x2024
2022
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Watch-54 pts over 3 years
In 2024, the interest coverage of ID LOGISTICS FRANCE 3 (-1521.3x) 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: 348 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 125 days. The gap of 223 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 46 days of revenue, i.e. 3.6 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
3 607 890 €
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
348 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
125 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
46 j
WCR and payment terms evolution ID LOGISTICS FRANCE 3
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 824 258 €
3 232 171 €
3 254 198 €
3 315 382 €
2 384 986 €
2 250 717 €
3 070 834 €
2 511 546 €
3 607 890 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
61
66
360
359
199
211
223
360
348
Supplier payment term (days)
36
34
39
45
36
42
37
40
125
Positioning of ID LOGISTICS FRANCE 3 in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of ID LOGISTICS FRANCE 3 is estimated at
4 093 747 €
(range 2 649 067€ - 9 794 628€).
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
77 tx
2649k€4093k€9794k€
4 093 747 €Range: 2 649 067€ - 9 794 628€
NAF 5 all-time
Valuation method used
Revenue Multiple
28 475 852 €
×
0.14x
=4 093 747 €
Range: 2 649 068€ - 9 794 629€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare ID LOGISTICS FRANCE 3 with other companies in the same sector:
Frequently asked questions about ID LOGISTICS FRANCE 3
What is the revenue of ID LOGISTICS FRANCE 3 ?
The revenue of ID LOGISTICS FRANCE 3 in 2024 is 28.5 M€.
Is ID LOGISTICS FRANCE 3 profitable?
ID LOGISTICS FRANCE 3 recorded a net loss in 2024.
Where is the headquarters of ID LOGISTICS FRANCE 3 ?
The headquarters of ID LOGISTICS FRANCE 3 is located in ORGON (13660), in the department Bouches-du-Rhone.
Where to find the tax return of ID LOGISTICS FRANCE 3 ?
The tax return of ID LOGISTICS FRANCE 3 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 ID LOGISTICS FRANCE 3 operate?
ID LOGISTICS FRANCE 3 operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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