Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-06-01 (6 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: FONTENAY-EN-PARISIS (95190), Val-d'Oise
J-B WISE GROUP : revenue, balance sheet and financial ratios
J-B WISE GROUP is a French company
founded 6 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in FONTENAY-EN-PARISIS (95190),
this company of category PME
shows in 2022 a revenue of 108 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - J-B WISE GROUP (SIREN 851311977)
Indicator
2022
2020
2019
Revenue
107 727 €
62 054 €
42 148 €
Net income
33 443 €
18 183 €
4 385 €
EBITDA
52 919 €
44 203 €
15 254 €
Net margin
31.0%
29.3%
10.4%
Revenue and income statement
En 2022, J-B WISE GROUP alcanza unos ingresos de 108 k€. En el período 2019-2022, la empresa muestra un fuerte crecimiento con una TCAC de +36.7%. Vs 2020, crecimiento de +74% (62 k€ -> 108 k€). Tras deducir el consumo (6 k€), el margen bruto se sitúa en 101 k€, es decir, una tasa del 94%. El EBITDA alcanza 53 k€, representando el 49.1% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (+74%), el EBITDA varía en +20%, reduciendo el margen en 22.1 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 33 k€, es decir, el 31.0% de los ingresos.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
107 727 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
101 296 €
EBITDA (2022)
?
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
52 919 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
40 665 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
33 443 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
49.1%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 102%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 37%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 1.6 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 44.6% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
101.65%
Financial autonomy (2022)
?
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
36.822%
Cash flow / Revenue (2022)
?
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
44.645%
Repayment capacity (2022)
?
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
1.607
Asset age ratio (2022)
?
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
2019
2020
2022
Debt ratio
0.0
424.448
101.65
Financial autonomy
0.0
75.958
36.822
Repayment capacity
0.0
3.789
1.607
Cash flow / Revenue
10.404%
41.564%
44.645%
Sector positioning
Ratio de endeudamiento
101.652022
2019
2020
2022
Q1: 0.0
Med: 18.54
Q3: 118.31
Average+46 pts over 3 years
En 2022, el ratio de endeudamiento de J-B WISE GROUP (101.65) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
36.82%2022
2019
2020
2022
Q1: 0.69%
Med: 30.07%
Q3: 62.37%
Bueno+30 pts over 3 years
En 2022, el autonomía financiera de J-B WISE GROUP (36.8%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
1.61 ans2022
2019
2020
2022
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.64 ans
Average+50 pts over 3 years
En 2022, el capacidad de reembolso de J-B WISE GROUP (1.6 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 169.77. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 1.8x. La cobertura es limitada.
Liquidity ratio (2022)
?
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
169.768
Interest coverage (2022)
?
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
1.816
Liquidity indicators evolution J-B WISE GROUP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2022
Liquidity ratio
149.98
1059.669
169.768
Interest coverage
1.934
0.095
1.816
Sector positioning
Ratio de liquidez
169.772022
2019
2020
2022
Q1: 60.48
Med: 166.96
Q3: 406.28
Bueno
En 2022, el ratio de liquidez de J-B WISE GROUP (169.77) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
1.82x2022
2019
2020
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.09x
Bueno+10 pts over 3 years
En 2022, el cobertura de intereses de J-B WISE GROUP (1.8x) se sitúa por encima de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Esta posición cómoda ofrece un margen de seguridad apreciable.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 6 días. Plazo proveedores: 0 días. La empresa debe financiar 6 días de desfase. El FM representa 58 días de ingresos. En 2019-2022, el FM aumentó en +363%.
Operating WCR (2022)
?
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
17 475 €
Customer credit (2022)
?
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
6 j
Supplier credit (2022)
?
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
0 j
Inventory turnover (2022)
?
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 (2022)
?
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
58 j
WCR and payment terms evolution J-B WISE GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2022
Operating WCR
-6 635 €
22 118 €
17 475 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
0
0
6
Supplier payment term (days)
0
0
0
Positioning of J-B WISE GROUP in its sector
Comparison with sector Transports de voyageurs par taxis
Valuation estimate
Based on 116 transactions of similar company sales
(all years),
the value of J-B WISE GROUP is estimated at
168 704 €
(range 94 091€ - 321 795€).
With an EBITDA of 52 919€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.61x
(in line with sector norms).
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 value2022
116 transactions
94k€168k€321k€
168 704 €Range: 94 091€ - 321 795€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
52 919 €×4.6x
Estimation245 980 €
139 754€ - 439 082€
Revenue Multiple30%
107 727 €×0.61x
Estimation65 562 €
38 183€ - 116 659€
Net Income Multiple20%
33 443 €×3.9x
Estimation130 230 €
63 798€ - 336 284€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 116 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 de voyageurs par taxis)
Compare J-B WISE GROUP with other companies in the same sector:
Yes, J-B WISE GROUP generated a net profit of 33 k€ in 2022.
Where is the headquarters of J-B WISE GROUP ?
The headquarters of J-B WISE GROUP is located in FONTENAY-EN-PARISIS (95190), in the department Val-d'Oise.
Where to find the tax return of J-B WISE GROUP ?
The tax return of J-B WISE GROUP 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 J-B WISE GROUP operate?
J-B WISE GROUP operates in the sector Transports de voyageurs par taxis (NAF code 49.32Z). 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