Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1988-08-19 (37 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: THAL-DRULINGEN (67320), Bas-Rhin
KIMMEL TRANSPORTS : revenue, balance sheet and financial ratios
KIMMEL TRANSPORTS is a French company
founded 37 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in THAL-DRULINGEN (67320),
this company of category ETI
shows in 2024 a revenue of 10.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KIMMEL TRANSPORTS (SIREN 347823957)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
10 378 712 €
10 651 850 €
11 482 120 €
10 606 140 €
11 583 691 €
11 927 140 €
12 344 862 €
13 762 597 €
14 090 978 €
Net income
55 735 €
96 252 €
125 844 €
49 142 €
140 691 €
117 640 €
300 569 €
54 415 €
164 251 €
EBITDA
-47 381 €
3 805 €
-9 829 €
-90 689 €
106 273 €
55 017 €
-29 567 €
-12 576 €
-36 824 €
Net margin
0.5%
0.9%
1.1%
0.5%
1.2%
1.0%
2.4%
0.4%
1.2%
Revenue and income statement
In 2024, KIMMEL TRANSPORTS achieves revenue of 10.4 M€. Activity remains stable over the period (CAGR: -3.8%). Slight decline of -3% vs 2023. After deducting consumption (2.6 M€), gross margin stands at 7.8 M€, i.e. a rate of 75%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -47 k€, representing -0.5% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 56 k€, i.e. 0.5% 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
10 378 712 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 763 660 €
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
-47 381 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-60 858 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
55 735 €
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
-0.5%
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 80%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 0.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.047%
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
80.337%
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
0.429%
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
0.075
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
0.011
0.0
0.0
0.598
0.715
0.066
0.262
0.332
0.047
Financial autonomy
72.685
74.767
76.302
81.546
79.659
78.426
79.258
86.88
80.337
Repayment capacity
0.012
0.0
0.0
-0.296
0.513
-0.006
0.284
0.343
0.075
Cash flow / Revenue
0.394%
-5.213%
1.822%
-1.136%
0.825%
-7.211%
0.565%
0.648%
0.429%
Sector positioning
Debt ratio
0.052024
2022
2023
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Excellent
In 2024, the debt ratio of KIMMEL TRANSPORTS (0.05) 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
80.34%2024
2022
2023
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Excellent
In 2024, the financial autonomy of KIMMEL TRANSPORTS (80.3%) 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
0.07 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.02 years
Q3: 1.91 years
Average
In 2024, the repayment capacity of KIMMEL TRANSPORTS (0.07) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 145.53. 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
145.534
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 KIMMEL TRANSPORTS
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
276.54
303.736
188.19
250.372
181.399
158.984
132.901
171.892
145.534
Interest coverage
-17.394
-3976.892
-226.597
5.091
73.482
-806.693
-0.794
0.499
0.0
Sector positioning
Liquidity ratio
145.532024
2022
2023
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Average+10 pts over 3 years
In 2024, the liquidity ratio of KIMMEL TRANSPORTS (145.53) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2024
2022
2023
2024
Q1: -0.19x
Med: 0.0x
Q3: 4.8x
Good+25 pts over 3 years
In 2024, the interest coverage of KIMMEL TRANSPORTS (0.0x) 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: 43 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 37 days. The company must finance 6 days of gap between collections and payments. Overall, WCR represents 51 days of revenue, i.e. 1.5 M€ to permanently finance. Notable WCR improvement over the period (-37%), freeing up cash.
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
1 470 975 €
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
43 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
37 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
51 j
WCR and payment terms evolution KIMMEL TRANSPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 330 084 €
2 261 883 €
2 425 148 €
1 724 664 €
1 419 350 €
1 583 815 €
1 294 265 €
1 052 190 €
1 470 975 €
Inventory turnover (days)
0
1
1
1
1
0
0
0
0
Customer payment term (days)
55
53
47
46
45
46
49
38
43
Supplier payment term (days)
40
35
39
22
36
44
35
18
37
Positioning of KIMMEL TRANSPORTS in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of KIMMEL TRANSPORTS is estimated at
1 486 998 €
(range 669 179€ - 2 507 732€).
The price/revenue ratio is 0.23x
(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
71 tx
669k€1486k€2507k€
1 486 998 €Range: 669 179€ - 2 507 732€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
10 378 712 €×0.23x
Estimation2 352 689 €
1 098 998€ - 3 836 557€
Net Income Multiple20%
55 735 €×3.4x
Estimation188 463 €
24 452€ - 514 496€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 interurbains)
Compare KIMMEL TRANSPORTS with other companies in the same sector:
Frequently asked questions about KIMMEL TRANSPORTS
What is the revenue of KIMMEL TRANSPORTS ?
The revenue of KIMMEL TRANSPORTS in 2024 is 10.4 M€.
Is KIMMEL TRANSPORTS profitable?
Yes, KIMMEL TRANSPORTS generated a net profit of 56 k€ in 2024.
Where is the headquarters of KIMMEL TRANSPORTS ?
The headquarters of KIMMEL TRANSPORTS is located in THAL-DRULINGEN (67320), in the department Bas-Rhin.
Where to find the tax return of KIMMEL TRANSPORTS ?
The tax return of KIMMEL TRANSPORTS 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 KIMMEL TRANSPORTS operate?
KIMMEL TRANSPORTS operates in the sector Transports routiers de fret interurbains (NAF code 49.41A). 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