Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-09-01 (19 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: MIONS (69780), Rhone
J.KA.TRANS.EXPRESS : revenue, balance sheet and financial ratios
J.KA.TRANS.EXPRESS is a French company
founded 19 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in MIONS (69780),
this company of category PME
shows in 2018 a revenue of 213 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - J.KA.TRANS.EXPRESS (SIREN 491569471)
Indicator
2018
2017
2016
Revenue
212 928 €
300 975 €
288 627 €
Net income
-14 486 €
6 199 €
1 647 €
EBITDA
-18 998 €
23 155 €
26 829 €
Net margin
-6.8%
2.1%
0.6%
Revenue and income statement
In 2018, J.KA.TRANS.EXPRESS achieves revenue of 213 k€. Revenue is declining over the period 2016-2018 (CAGR: -14.1%). Significant drop of -29% vs 2017. After deducting consumption (20 k€), gross margin stands at 193 k€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -19 k€, representing -8.9% of revenue. Warning negative scissor effect: despite revenue change (-29%), EBITDA varies by -182%, reducing margin by 16.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -14 k€ (-6.8% of revenue), which will impact equity.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
212 928 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
193 100 €
EBITDA (2018)
?
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
-18 998 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-13 703 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-14 486 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-8.8%
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 83%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 31%. The balance between equity and debt is satisfactory.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
83.356%
Financial autonomy (2018)
?
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
30.595%
Cash flow / Revenue (2018)
?
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
-9.178%
Repayment capacity (2018)
?
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
-1.207
Asset age ratio (2018)
?
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
Debt ratio
80.757
66.631
83.356
Financial autonomy
34.09
36.243
30.595
Repayment capacity
2.096
1.506
-1.207
Cash flow / Revenue
4.934%
6.266%
-9.178%
Sector positioning
Debt ratio
83.362018
2016
2017
2018
Q1: 1.65
Med: 22.64
Q3: 71.16
Average
In 2018, the debt ratio of J.KA.TRANS.EXPRESS (83.36) 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
30.59%2018
2016
2017
2018
Q1: 13.74%
Med: 32.97%
Q3: 51.54%
Average-8 pts over 3 years
In 2018, the financial autonomy of J.KA.TRANS.EXPRESS (30.6%) 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
-1.21 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.04 years
Q3: 1.27 years
Excellent-50 pts over 3 years
In 2018, the repayment capacity of J.KA.TRANS.EXPRESS (-1.21) 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 186.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
186.003
Interest coverage (2018)
?
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
-0.49
Liquidity indicators evolution J.KA.TRANS.EXPRESS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
199.772
196.837
186.003
Interest coverage
1.185
0.842
-0.49
Sector positioning
Liquidity ratio
186.02018
2016
2017
2018
Q1: 122.23
Med: 168.84
Q3: 247.66
Good-6 pts over 3 years
In 2018, the liquidity ratio of J.KA.TRANS.EXPRESS (186.00) 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
-0.49x2018
2016
2017
2018
Q1: 0.0x
Med: 0.09x
Q3: 2.62x
Average-31 pts over 3 years
In 2018, the interest coverage of J.KA.TRANS.EXPRESS (-0.5x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 16 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 24 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 24 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 51 days of revenue, i.e. 30 k€ to permanently finance. Over 2016-2018, WCR increased by +193%, requiring additional financing.
Operating WCR (2018)
?
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
30 040 €
Customer credit (2018)
?
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
16 j
Supplier credit (2018)
?
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
24 j
Inventory turnover (2018)
?
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
24 j
WCR in days of revenue (2018)
?
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
51 j
WCR and payment terms evolution J.KA.TRANS.EXPRESS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
10 238 €
19 091 €
30 040 €
Inventory turnover (days)
0
0
24
Customer payment term (days)
17
16
16
Supplier payment term (days)
17
28
24
Positioning of J.KA.TRANS.EXPRESS in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 53 transactions of similar company sales
in 2018,
the value of J.KA.TRANS.EXPRESS is estimated at
35 486 €
(range 16 514€ - 58 721€).
The price/revenue ratio is 0.17x
(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 value2018
53 tx
16k€35k€58k€
35 486 €Range: 16 514€ - 58 721€
NAF 5 année 2018
Valuation method used
Revenue Multiple
212 928 €
×
0.17x
=35 487 €
Range: 16 514€ - 58 722€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 53 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 routiers de fret de proximité)
Compare J.KA.TRANS.EXPRESS with other companies in the same sector:
Frequently asked questions about J.KA.TRANS.EXPRESS
What is the revenue of J.KA.TRANS.EXPRESS ?
The revenue of J.KA.TRANS.EXPRESS in 2018 is 213 k€.
Is J.KA.TRANS.EXPRESS profitable?
J.KA.TRANS.EXPRESS recorded a net loss in 2018.
Where is the headquarters of J.KA.TRANS.EXPRESS ?
The headquarters of J.KA.TRANS.EXPRESS is located in MIONS (69780), in the department Rhone.
Where to find the tax return of J.KA.TRANS.EXPRESS ?
The tax return of J.KA.TRANS.EXPRESS 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.KA.TRANS.EXPRESS operate?
J.KA.TRANS.EXPRESS operates in the sector Transports routiers de fret de proximité (NAF code 49.41B). 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