Employees: 21 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1900-01-01 (126 years)Status: ActiveBusiness sector: Autres transports routiers de voyageurs Location: URRUGNE (64122), Pyrenees-Atlantiques
LE BASQUE BONDISSANT : revenue, balance sheet and financial ratios
LE BASQUE BONDISSANT is a French company
founded 126 years ago,
specialized in the sector Autres transports routiers de voyageurs .
Based in URRUGNE (64122),
this company of category PME
shows in 2024 a revenue of 10.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE BASQUE BONDISSANT (SIREN 998774103)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
10 742 479 €
N/C
8 215 774 €
6 528 083 €
6 784 701 €
10 699 312 €
8 345 325 €
7 143 856 €
7 441 940 €
Net income
65 412 €
326 320 €
-1 045 566 €
100 171 €
-462 060 €
418 460 €
190 968 €
2 180 878 €
-1 777 934 €
EBITDA
-145 977 €
N/C
-1 059 619 €
-349 178 €
-731 345 €
111 878 €
-113 511 €
28 813 €
-723 451 €
Net margin
0.6%
N/C
-12.7%
1.5%
-6.8%
3.9%
2.3%
30.5%
-23.9%
Revenue and income statement
In 2024, LE BASQUE BONDISSANT achieves revenue of 10.7 M€. Revenue is growing positively over 9 years (CAGR: +4.7%). After deducting consumption (903 k€), gross margin stands at 9.8 M€, i.e. a rate of 92%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -146 k€, representing -1.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 65 k€, i.e. 0.6% 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
10 742 479 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 839 746 €
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
-145 977 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-48 390 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
65 412 €
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
-1.4%
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 95%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 20%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
94.605%
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
19.563%
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
-0.287%
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
-27.702
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution LE BASQUE BONDISSANT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-274.597
13.794
12.277
9.536
20.358
106.994
262.641
128.201
94.605
Financial autonomy
-20.472
31.014
35.189
38.151
34.923
28.065
11.667
19.046
19.563
Repayment capacity
-3.205
0.388
-8.343
0.701
-0.532
12.224
-1.444
None
-27.702
Cash flow / Revenue
-9.904%
6.579%
-0.267%
2.452%
-7.996%
1.798%
-11.269%
None%
-0.287%
Sector positioning
Debt ratio
94.612024
2022
2023
2024
Q1: 1.2
Med: 27.55
Q3: 86.61
Average
In 2024, the debt ratio of LE BASQUE BONDISSANT (94.61) 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
19.56%2024
2022
2023
2024
Q1: 15.62%
Med: 35.91%
Q3: 57.37%
Average
In 2024, the financial autonomy of LE BASQUE BONDISSANT (19.6%) 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
-27.7 years2024
2022
2024
Q1: 0.0 years
Med: 0.26 years
Q3: 2.03 years
Excellent
In 2024, the repayment capacity of LE BASQUE BONDISSANT (-27.70) 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 81.33. 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
81.33
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
-16.272
Liquidity indicators evolution LE BASQUE BONDISSANT
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
73.788
80.187
91.044
113.034
90.252
137.325
83.174
86.89
81.33
Interest coverage
-30.567
140.707
-0.483
147.445
-19.61
-1.984
-1.437
None
-16.272
Sector positioning
Liquidity ratio
81.332024
2022
2023
2024
Q1: 118.3
Med: 194.63
Q3: 302.55
Watch
In 2024, the liquidity ratio of LE BASQUE BONDISSANT (81.33) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-16.27x2024
2022
2024
Q1: 0.0x
Med: 0.4x
Q3: 5.47x
Average
In 2024, the interest coverage of LE BASQUE BONDISSANT (-16.3x) 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: 41 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 62 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 16 days of revenue, i.e. 487 k€ to permanently finance. Over 2016-2024, WCR increased by +445%, 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
486 527 €
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
41 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
62 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
1 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
16 j
WCR and payment terms evolution LE BASQUE BONDISSANT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-141 099 €
-1 150 732 €
-945 442 €
-972 032 €
-311 621 €
8 552 €
-366 670 €
0 €
486 527 €
Inventory turnover (days)
2
2
1
2
1
2
2
0
1
Customer payment term (days)
43
34
34
21
30
46
38
0
41
Supplier payment term (days)
70
23
18
26
38
22
39
0
62
Positioning of LE BASQUE BONDISSANT 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 LE BASQUE BONDISSANT is estimated at
976 983 €
(range 704 581€ - 2 186 727€).
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
704k€976k€2186k€
976 983 €Range: 704 581€ - 2 186 727€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
10 742 479 €×0.14x
Estimation1 517 790 €
1 142 122€ - 3 404 948€
Net Income Multiple20%
65 412 €×2.5x
Estimation165 772 €
48 271€ - 359 397€
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 LE BASQUE BONDISSANT with other companies in the same sector:
Frequently asked questions about LE BASQUE BONDISSANT
What is the revenue of LE BASQUE BONDISSANT ?
The revenue of LE BASQUE BONDISSANT in 2024 is 10.7 M€.
Is LE BASQUE BONDISSANT profitable?
Yes, LE BASQUE BONDISSANT generated a net profit of 65 k€ in 2024.
Where is the headquarters of LE BASQUE BONDISSANT ?
The headquarters of LE BASQUE BONDISSANT is located in URRUGNE (64122), in the department Pyrenees-Atlantiques.
Where to find the tax return of LE BASQUE BONDISSANT ?
The tax return of LE BASQUE BONDISSANT 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 LE BASQUE BONDISSANT operate?
LE BASQUE BONDISSANT 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