Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-07-16 (6 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: GARGES-LES-GONESSE (95140), Val-d'Oise
KN TRANSPORT PRESTIGE : revenue, balance sheet and financial ratios
KN TRANSPORT PRESTIGE is a French company
founded 6 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in GARGES-LES-GONESSE (95140),
this company of category PME
shows in 2023 a revenue of 54 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KN TRANSPORT PRESTIGE (SIREN 852467497)
Indicator
2023
2021
2020
2019
Revenue
53 778 €
46 747 €
20 088 €
N/C
Net income
1 864 €
13 476 €
-862 €
-500 €
EBITDA
10 763 €
18 411 €
2 554 €
-500 €
Net margin
3.5%
28.8%
-4.3%
N/C
Revenue and income statement
Im Jahr 2023 erzielt KN TRANSPORT PRESTIGE einen Umsatz von 54 k€. Im Zeitraum 2020-2023 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +38.9%. Vs 2021, Wachstum von +15% (47 k€ -> 54 k€). Nach Abzug des Verbrauchs (116 €) beträgt die Bruttomarge 54 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 11 k€, was 20.0% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+15%) variiert EBITDA um -42%, was die Marge um 19.4 Punkte reduziert. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 2 k€, d.h. 3.5% des Umsatzes.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
53 778 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
53 662 €
EBITDA (2023)
?
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
10 763 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 478 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 864 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
20.0%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 140%. Der Verschuldungsgrad ist hoch: Der Verhandlungsspielraum mit Banken ist reduziert. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 39%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 4.1 Jahre Cashflow braucht. Diese Kennzahl bleibt innerhalb der üblichen Bankstandards. Der Cashflow beträgt 13.6% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
140.481%
Financial autonomy (2023)
?
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
38.942%
Cash flow / Revenue (2023)
?
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
13.591%
Repayment capacity (2023)
?
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
4.095
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution KN TRANSPORT PRESTIGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2023
Debt ratio
6.756
271.872
24.232
140.481
Financial autonomy
89.038
19.689
71.305
38.942
Repayment capacity
-0.608
3.643
0.234
4.095
Cash flow / Revenue
None%
13.511%
37.851%
13.591%
Sector positioning
Verschuldungsgrad
140.482023
2020
2021
2023
Q1: 0.0
Med: 11.76
Q3: 90.56
Average
Im Jahr 2023 liegt über dem Median der Branche das verschuldungsgrad von KN TRANSPORT PRESTIGE (140.48). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
38.94%2023
2020
2021
2023
Q1: 0.0%
Med: 20.08%
Q3: 52.55%
Gut+25 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das finanzielle autonomie von KN TRANSPORT PRESTIGE (38.9%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
4.09 ans2023
2020
2021
2023
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.74 ans
Average
Im Jahr 2023 liegt über dem Median der Branche das rückzahlungsfähigkeit von KN TRANSPORT PRESTIGE (4.1 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 333.72. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 13.2x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
Liquidity ratio (2023)
?
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
333.717
Interest coverage (2023)
?
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
13.165
Liquidity indicators evolution KN TRANSPORT PRESTIGE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2023
Liquidity ratio
2021.6
47.905
405.728
333.717
Interest coverage
0.0
4.855
0.505
13.165
Sector positioning
Liquiditätsquote
333.722023
2020
2021
2023
Q1: 62.23
Med: 171.66
Q3: 454.73
Gut+39 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das liquiditätsquote von KN TRANSPORT PRESTIGE (333.72). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
13.16x2023
2020
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 2.48x
Ausgezeichnet
Im Jahr 2023 liegt in den oberen 25% der Branche das zinsdeckung von KN TRANSPORT PRESTIGE (13.2x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 62 Tage. Lieferantenfrist: 3 Tage. Die Lücke von 59 Tagen belastet den Cashflow. Der WCR repräsentiert 89 Tage Umsatz.
Operating WCR (2023)
?
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
13 348 €
Customer credit (2023)
?
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
62 j
Supplier credit (2023)
?
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
3 j
Inventory turnover (2023)
?
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 (2023)
?
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
89 j
WCR and payment terms evolution KN TRANSPORT PRESTIGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2023
Operating WCR
0 €
-4 342 €
-2 276 €
13 348 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
0
0
62
Supplier payment term (days)
150
8
5
3
Positioning of KN TRANSPORT PRESTIGE in its sector
Comparison with sector Transports de voyageurs par taxis
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 30 388€ to 52 426€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
30k€43k€52k€
43 022 €Range: 30 388€ - 52 426€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 22 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 de voyageurs par taxis)
Compare KN TRANSPORT PRESTIGE with other companies in the same sector:
Frequently asked questions about KN TRANSPORT PRESTIGE
What is the revenue of KN TRANSPORT PRESTIGE ?
The revenue of KN TRANSPORT PRESTIGE in 2023 is 54 k€.
Is KN TRANSPORT PRESTIGE profitable?
Yes, KN TRANSPORT PRESTIGE generated a net profit of 2 k€ in 2023.
Where is the headquarters of KN TRANSPORT PRESTIGE ?
The headquarters of KN TRANSPORT PRESTIGE is located in GARGES-LES-GONESSE (95140), in the department Val-d'Oise.
Where to find the tax return of KN TRANSPORT PRESTIGE ?
The tax return of KN TRANSPORT PRESTIGE 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 KN TRANSPORT PRESTIGE operate?
KN TRANSPORT PRESTIGE operates in the sector Transports de voyageurs par taxis (NAF code 49.32Z). 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