Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2014-02-06 (12 years)Status: ActiveBusiness sector: Entreposage et stockage non frigorifiqueLocation: OUDALLE (76430), Seine-Maritime
LE HAVRE LOGISTICS : revenue, balance sheet and financial ratios
LE HAVRE LOGISTICS is a French company
founded 12 years ago,
specialized in the sector Entreposage et stockage non frigorifique.
Based in OUDALLE (76430),
this company of category ETI
shows in 2024 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LE HAVRE LOGISTICS (SIREN 800546509)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 042 501 €
966 564 €
1 164 528 €
N/C
1 117 759 €
1 086 181 €
1 891 983 €
1 250 208 €
918 756 €
Net income
-497 006 €
-177 127 €
-14 189 €
58 481 €
25 575 €
22 366 €
92 864 €
-74 601 €
35 229 €
EBITDA
-390 956 €
-146 042 €
11 056 €
N/C
53 653 €
42 345 €
110 612 €
-60 244 €
58 010 €
Net margin
-47.7%
-18.3%
-1.2%
N/C
2.3%
2.1%
4.9%
-6.0%
3.8%
Revenue and income statement
In 2024, LE HAVRE LOGISTICS achieves revenue of 1.0 M€. Revenue is growing positively over 9 years (CAGR: +1.6%). Vs 2023: +8%. After deducting consumption (0 €), gross margin stands at 1.0 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -391 k€, representing -37.5% of revenue. Warning negative scissor effect: despite revenue change (+8%), EBITDA varies by -168%, reducing margin by 22.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -497 k€ (-47.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 042 501 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 042 501 €
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
-390 956 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-425 471 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-497 006 €
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
-37.3%
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 -140%. 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 -39%. 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
-140.377%
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
-39.246%
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
-38.549%
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
-1.721
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
27.615
-2292.434
62.055
37.942
27.599
14.574
10.759
3309.552
-140.377
Financial autonomy
28.289
-1.418
19.899
31.376
34.417
51.537
49.692
0.607
-39.246
Repayment capacity
0.402
-2.422
0.483
0.996
0.736
None
1.761
-0.341
-1.721
Cash flow / Revenue
4.801%
-4.852%
5.848%
3.817%
4.508%
None%
0.937%
-15.236%
-38.549%
Sector positioning
Debt ratio
-140.382024
2022
2023
2024
Q1: 0.0
Med: 11.12
Q3: 67.77
Excellent-23 pts over 3 years
In 2024, the debt ratio of LE HAVRE LOGISTICS (-140.38) 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
-39.25%2024
2022
2023
2024
Q1: 9.65%
Med: 34.88%
Q3: 62.0%
Average-40 pts over 3 years
In 2024, the financial autonomy of LE HAVRE LOGISTICS (-39.2%) 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
-1.72 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 1.78 years
Excellent-45 pts over 3 years
In 2024, the repayment capacity of LE HAVRE LOGISTICS (-1.72) 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 36.33. 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
36.325
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
-3.395
Liquidity indicators evolution LE HAVRE LOGISTICS
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
111.024
101.879
111.259
129.525
135.944
164.037
144.882
66.599
36.325
Interest coverage
1.489
-2.812
2.127
2.109
1.471
None
3.772
-0.945
-3.395
Sector positioning
Liquidity ratio
36.332024
2022
2023
2024
Q1: 105.43
Med: 164.12
Q3: 324.56
Watch-30 pts over 3 years
In 2024, the liquidity ratio of LE HAVRE LOGISTICS (36.33) 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
-3.4x2024
2022
2023
2024
Q1: 0.0x
Med: 0.42x
Q3: 6.22x
Average-50 pts over 3 years
In 2024, the interest coverage of LE HAVRE LOGISTICS (-3.4x) 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: 27 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 128 days. Excellent situation: suppliers finance 101 days of the operating cycle (retail model). WCR is negative (-56 days): operations structurally generate cash. Notable WCR improvement over the period (-408%), 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
-162 276 €
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
27 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
128 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
-56 j
WCR and payment terms evolution LE HAVRE LOGISTICS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
52 746 €
119 332 €
62 719 €
149 708 €
97 424 €
0 €
168 216 €
91 398 €
-162 276 €
Inventory turnover (days)
3
3
0
0
0
0
0
0
0
Customer payment term (days)
38
47
25
41
41
0
33
37
27
Supplier payment term (days)
36
56
41
67
56
0
41
53
128
Positioning of LE HAVRE LOGISTICS in its sector
Comparison with sector Entreposage et stockage non frigorifique
Valuation estimate
Based on 77 transactions of similar company sales
(all years),
the value of LE HAVRE LOGISTICS is estimated at
149 872 €
(range 96 982€ - 358 581€).
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
77 tx
96k€149k€358k€
149 872 €Range: 96 982€ - 358 581€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 042 501 €
×
0.14x
=149 872 €
Range: 96 982€ - 358 581€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 77 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 (Entreposage et stockage non frigorifique)
Compare LE HAVRE LOGISTICS with other companies in the same sector:
Frequently asked questions about LE HAVRE LOGISTICS
What is the revenue of LE HAVRE LOGISTICS ?
The revenue of LE HAVRE LOGISTICS in 2024 is 1.0 M€.
Is LE HAVRE LOGISTICS profitable?
LE HAVRE LOGISTICS recorded a net loss in 2024.
Where is the headquarters of LE HAVRE LOGISTICS ?
The headquarters of LE HAVRE LOGISTICS is located in OUDALLE (76430), in the department Seine-Maritime.
Where to find the tax return of LE HAVRE LOGISTICS ?
The tax return of LE HAVRE LOGISTICS 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 HAVRE LOGISTICS operate?
LE HAVRE LOGISTICS operates in the sector Entreposage et stockage non frigorifique (NAF code 52.10B). 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