Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-08-29 (14 years)Status: ActiveBusiness sector: Autres transports routiers de voyageurs Location: LOUARGAT (22540), Cotes-d'Armor
JEZEQUEL MOBILITE 29 : revenue, balance sheet and financial ratios
JEZEQUEL MOBILITE 29 is a French company
founded 14 years ago,
specialized in the sector Autres transports routiers de voyageurs .
Based in LOUARGAT (22540),
this company of category PME
shows in 2022 a revenue of 216 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JEZEQUEL MOBILITE 29 (SIREN 534393780)
Indicator
2022
2021
2020
2019
Revenue
216 428 €
N/C
N/C
817 752 €
Net income
36 101 €
-3 754 €
-2 311 €
20 997 €
EBITDA
46 947 €
-3 754 €
-2 953 €
47 828 €
Net margin
16.7%
N/C
N/C
2.6%
Revenue and income statement
In 2022, JEZEQUEL MOBILITE 29 achieves revenue of 216 k€. Revenue is declining over the period 2019-2022 (CAGR: -35.8%). After deducting consumption (0 €), gross margin stands at 216 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 47 k€, representing 21.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 36 k€, i.e. 16.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
216 428 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
216 428 €
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
46 947 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
47 024 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 101 €
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
21.7%
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 67%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 16.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
66.866%
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
16.643%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
Debt ratio
0.0
0.0
0.0
0.0
Financial autonomy
96.429
96.745
98.11
66.866
Repayment capacity
0.0
0.0
0.0
0.0
Cash flow / Revenue
4.428%
None%
None%
16.643%
Sector positioning
Debt ratio
0.02022
2020
2021
2022
Q1: 0.49
Med: 35.33
Q3: 111.23
Excellent
In 2022, the debt ratio of JEZEQUEL MOBILITE 29 (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
66.87%2022
2020
2021
2022
Q1: 13.0%
Med: 32.0%
Q3: 54.12%
Excellent
In 2022, the financial autonomy of JEZEQUEL MOBILITE 29 (66.9%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.29 years
Q3: 2.64 years
Excellent-25 pts over 3 years
In 2022, the repayment capacity of JEZEQUEL MOBILITE 29 (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 299.21. 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 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
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
299.206
Interest coverage (2022)
?
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
2019
2020
2021
2022
Liquidity ratio
2778.347
3062.769
0.0
299.206
Interest coverage
1.844
0.0
0.0
0.213
Sector positioning
Liquidity ratio
299.212022
2020
2021
2022
Q1: 124.93
Med: 204.27
Q3: 315.48
Good
In 2022, the liquidity ratio of JEZEQUEL MOBILITE 29 (299.21) 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
0.21x2022
2020
2021
2022
Q1: 0.0x
Med: 0.13x
Q3: 2.89x
Good
In 2022, the interest coverage of JEZEQUEL MOBILITE 29 (0.2x) 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. Average customer payment term: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 138 days. Excellent situation: suppliers finance 83 days of the operating cycle (retail model). Overall, WCR represents 22 days of revenue, i.e. 13 k€ to permanently finance. Over 2019-2022, WCR increased by +50%, requiring additional financing.
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
13 042 €
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
55 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
138 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
22 j
WCR and payment terms evolution JEZEQUEL MOBILITE 29
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
Operating WCR
8 676 €
0 €
0 €
13 042 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
0
0
55
Supplier payment term (days)
1
238
149
138
Positioning of JEZEQUEL MOBILITE 29 in its sector
Comparison with sector Autres transports routiers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of JEZEQUEL MOBILITE 29 is estimated at
60 330 €
(range 21 452€ - 153 496€).
With an EBITDA of 46 947€, the sector multiple of 1.4x is applied.
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 value2022
85 tx
21k€60k€153k€
60 330 €Range: 21 452€ - 153 496€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
46 947 €×1.4x
Estimation65 717 €
18 442€ - 186 492€
Revenue Multiple30%
216 428 €×0.14x
Estimation30 579 €
23 010€ - 68 599€
Net Income Multiple20%
36 101 €×2.5x
Estimation91 490 €
26 641€ - 198 352€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Autres transports routiers de voyageurs )
Compare JEZEQUEL MOBILITE 29 with other companies in the same sector:
Frequently asked questions about JEZEQUEL MOBILITE 29
What is the revenue of JEZEQUEL MOBILITE 29 ?
The revenue of JEZEQUEL MOBILITE 29 in 2022 is 216 k€.
Is JEZEQUEL MOBILITE 29 profitable?
Yes, JEZEQUEL MOBILITE 29 generated a net profit of 36 k€ in 2022.
Where is the headquarters of JEZEQUEL MOBILITE 29 ?
The headquarters of JEZEQUEL MOBILITE 29 is located in LOUARGAT (22540), in the department Cotes-d'Armor.
Where to find the tax return of JEZEQUEL MOBILITE 29 ?
The tax return of JEZEQUEL MOBILITE 29 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 JEZEQUEL MOBILITE 29 operate?
JEZEQUEL MOBILITE 29 operates in the sector Autres transports routiers de voyageurs (NAF code 49.39B). 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