Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 1973-01-01 (53 years)Status: ActiveBusiness sector: Transports routiers réguliers de voyageursLocation: SAINT-DENIS (93210), Seine-Saint-Denis
KEOLIS VELIZY : revenue, balance sheet and financial ratios
KEOLIS VELIZY is a French company
founded 53 years ago,
specialized in the sector Transports routiers réguliers de voyageurs.
Based in SAINT-DENIS (93210),
this company of category GE
shows in 2024 a revenue of 38 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KEOLIS VELIZY (SIREN 732820717)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
38 480 €
825 316 €
12 372 028 €
17 752 586 €
16 862 768 €
18 015 233 €
17 364 523 €
16 807 603 €
16 970 835 €
Net income
38 572 €
107 587 €
2 597 202 €
1 925 841 €
1 746 242 €
1 580 708 €
1 207 347 €
1 321 546 €
981 502 €
EBITDA
-240 918 €
-111 557 €
3 426 077 €
3 280 323 €
3 526 450 €
3 284 960 €
2 616 771 €
2 198 173 €
2 149 299 €
Net margin
100.2%
13.0%
21.0%
10.8%
10.4%
8.8%
7.0%
7.9%
5.8%
Revenue and income statement
In 2024, KEOLIS VELIZY achieves revenue of 38 k€. Revenue is declining over the period 2016-2024 (CAGR: -53.3%). Significant drop of -95% vs 2023. After deducting consumption (27 k€), gross margin stands at 12 k€, i.e. a rate of 31%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -241 k€, representing -626.1% of revenue. Warning negative scissor effect: despite revenue change (-95%), EBITDA varies by -116%, reducing margin by 612.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 39 k€, i.e. 100.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
38 480 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
11 844 €
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
-240 918 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-195 979 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
38 572 €
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
-626.1%
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
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 86%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
86.302%
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
-336.499%
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 KEOLIS VELIZY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
32.639
16.891
13.351
10.441
8.971
3.966
4.591
1.249
0.0
Financial autonomy
48.718
55.172
65.432
68.308
59.499
69.883
76.228
76.754
86.302
Repayment capacity
0.959
0.831
0.795
0.637
0.55
0.495
0.447
0.344
0.0
Cash flow / Revenue
13.904%
13.959%
11.481%
11.773%
14.349%
8.434%
9.303%
17.271%
-336.499%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.05
Med: 13.36
Q3: 53.47
Excellent-5 pts over 3 years
In 2024, the debt ratio of KEOLIS VELIZY (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
86.3%2024
2022
2023
2024
Q1: 19.49%
Med: 38.63%
Q3: 57.22%
Excellent
In 2024, the financial autonomy of KEOLIS VELIZY (86.3%) 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 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.3 years
Excellent-31 pts over 3 years
In 2024, the repayment capacity of KEOLIS VELIZY (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 730.02. 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
730.022
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
0.0
Liquidity indicators evolution KEOLIS VELIZY
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
117.449
123.753
148.733
180.123
133.387
220.014
505.103
480.318
730.022
Interest coverage
3.43
1.992
1.589
1.095
0.964
1.133
-0.207
-0.011
0.0
Sector positioning
Liquidity ratio
730.022024
2022
2023
2024
Q1: 120.71
Med: 178.19
Q3: 288.37
Excellent
In 2024, the liquidity ratio of KEOLIS VELIZY (730.02) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.09x
Q3: 3.69x
Average
In 2024, the interest coverage of KEOLIS VELIZY (0.0x) 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: 216 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 582 days. Excellent situation: suppliers finance 366 days of the operating cycle (retail model). Overall, WCR represents 36995 days of revenue, i.e. 4.0 M€ to permanently finance. Over 2016-2024, WCR increased by +361%, 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
3 954 384 €
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
216 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
582 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
36995 j
WCR and payment terms evolution KEOLIS VELIZY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-1 513 968 €
-765 250 €
997 939 €
3 578 906 €
4 145 543 €
10 513 436 €
13 838 732 €
5 044 827 €
3 954 384 €
Inventory turnover (days)
3
3
3
4
5
4
0
0
0
Customer payment term (days)
20
52
12
5
35
20
50
88
216
Supplier payment term (days)
74
65
55
114
174
179
174
410
582
Positioning of KEOLIS VELIZY in its sector
Comparison with sector Transports routiers réguliers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of KEOLIS VELIZY is estimated at
42 362 €
(range 13 840€ - 92 089€).
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
85 tx
13k€42k€92k€
42 362 €Range: 13 840€ - 92 089€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
38 480 €×0.14x
Estimation5 437 €
4 091€ - 12 197€
Net Income Multiple20%
38 572 €×2.5x
Estimation97 752 €
28 464€ - 211 928€
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 (Transports routiers réguliers de voyageurs)
Compare KEOLIS VELIZY with other companies in the same sector:
Yes, KEOLIS VELIZY generated a net profit of 39 k€ in 2024.
Where is the headquarters of KEOLIS VELIZY ?
The headquarters of KEOLIS VELIZY is located in SAINT-DENIS (93210), in the department Seine-Saint-Denis.
Where to find the tax return of KEOLIS VELIZY ?
The tax return of KEOLIS VELIZY 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 KEOLIS VELIZY operate?
KEOLIS VELIZY operates in the sector Transports routiers réguliers de voyageurs (NAF code 49.39A). 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