JEAN DEPANNAGE : revenue, balance sheet and financial ratios
JEAN DEPANNAGE is a French company
founded 19 years ago,
specialized in the sector Services auxiliaires des transports terrestres.
Based in NOISY-LE-GRAND (93160),
this company of category PME
shows in 2023 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JEAN DEPANNAGE (SIREN 494825995)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
2 999 306 €
2 551 638 €
2 195 562 €
1 920 874 €
1 911 763 €
N/C
1 724 107 €
1 483 194 €
Net income
535 961 €
338 265 €
199 870 €
97 644 €
31 749 €
138 040 €
39 187 €
154 145 €
121 397 €
EBITDA
N/C
444 436 €
195 133 €
148 665 €
-40 136 €
265 958 €
N/C
257 164 €
178 688 €
Net margin
N/C
11.3%
7.8%
4.4%
1.7%
7.2%
N/C
8.9%
8.2%
Revenue and income statement
In 2024, JEAN DEPANNAGE generates positive net income of 536 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 121 k€ -> 536 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
535 961 €
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 86%. Debt level is high: negotiating margin with banks is reduced. 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
85.873%
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
35.281%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.514
0.33
12.275
0.725
12.286
4.188
2.011
0.196
85.873
Financial autonomy
40.246
53.092
45.525
49.721
47.807
49.182
48.818
55.472
35.281
Repayment capacity
0.012
0.007
None
0.016
-0.835
0.161
0.083
0.004
None
Cash flow / Revenue
8.901%
11.542%
None%
10.759%
-2.862%
4.866%
4.878%
10.95%
None%
Sector positioning
Debt ratio
85.872024
2022
2023
2024
Q1: 0.0
Med: 7.19
Q3: 71.25
Average+43 pts over 3 years
In 2024, the debt ratio of JEAN DEPANNAGE (85.87) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
35.28%2024
2022
2023
2024
Q1: 8.5%
Med: 34.82%
Q3: 60.5%
Good-14 pts over 3 years
In 2024, the financial autonomy of JEAN DEPANNAGE (35.3%) 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
0.0 years2023
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 2.15 years
Good
In 2023, the repayment capacity of JEAN DEPANNAGE (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 242.75. 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
242.75
Liquidity indicators evolution JEAN DEPANNAGE
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
122.853
151.555
146.835
161.879
127.251
121.252
128.326
171.431
242.75
Interest coverage
0.303
0.474
None
0.579
-4.48
0.506
0.479
0.405
None
Sector positioning
Liquidity ratio
242.752024
2022
2023
2024
Q1: 94.59
Med: 166.76
Q3: 334.35
Good+23 pts over 3 years
In 2024, the liquidity ratio of JEAN DEPANNAGE (242.75) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.41x2023
2022
2023
Q1: 0.0x
Med: 0.32x
Q3: 6.61x
Good
In 2023, the interest coverage of JEAN DEPANNAGE (0.4x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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 and payment terms evolution JEAN DEPANNAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 869 €
17 689 €
0 €
-139 157 €
-90 857 €
-140 801 €
-186 270 €
-226 148 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
4
0
Customer payment term (days)
66
47
0
26
16
19
25
20
0
Supplier payment term (days)
18
20
0
23
17
24
21
23
0
Positioning of JEAN DEPANNAGE in its sector
Comparison with sector Services auxiliaires des transports terrestres
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 295 118€ to 1 503 460€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
295k€649k€1503k€
649 144 €Range: 295 118€ - 1 503 460€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Services auxiliaires des transports terrestres)
Compare JEAN DEPANNAGE with other companies in the same sector:
Yes, JEAN DEPANNAGE generated a net profit of 536 k€ in 2024.
Where is the headquarters of JEAN DEPANNAGE ?
The headquarters of JEAN DEPANNAGE is located in NOISY-LE-GRAND (93160), in the department Seine-Saint-Denis.
Where to find the tax return of JEAN DEPANNAGE ?
The tax return of JEAN DEPANNAGE 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 JEAN DEPANNAGE operate?
JEAN DEPANNAGE operates in the sector Services auxiliaires des transports terrestres (NAF code 52.21Z). 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