Employees: 22 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1956-01-01 (70 years)Status: ActiveBusiness sector: Transports routiers réguliers de voyageursLocation: ABBEVILLE (80100), Somme
L'OISEAU BLEU : revenue, balance sheet and financial ratios
L'OISEAU BLEU is a French company
founded 70 years ago,
specialized in the sector Transports routiers réguliers de voyageurs.
Based in ABBEVILLE (80100),
this company of category ETI
shows in 2024 a revenue of 8.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - L'OISEAU BLEU (SIREN 005620190)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
Revenue
8 551 005 €
N/C
7 355 288 €
5 573 627 €
6 866 110 €
6 625 898 €
6 267 678 €
6 394 539 €
Net income
86 981 €
96 174 €
104 767 €
95 218 €
107 059 €
215 808 €
236 481 €
215 335 €
EBITDA
205 279 €
N/C
178 108 €
-581 059 €
112 578 €
196 531 €
210 761 €
168 277 €
Net margin
1.0%
N/C
1.4%
1.7%
1.6%
3.3%
3.8%
3.4%
Revenue and income statement
In 2024, L'OISEAU BLEU achieves revenue of 8.6 M€. Revenue is growing positively over 8 years (CAGR: +3.7%). After deducting consumption (1.2 M€), gross margin stands at 7.3 M€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 205 k€, representing 2.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 87 k€, i.e. 1.0% 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
8 551 005 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 317 327 €
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
205 279 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
135 677 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
86 981 €
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
2.4%
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 108%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 11.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 1.7% 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
107.948%
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
32.168%
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
1.739%
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
11.518
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
2022
2023
2024
Debt ratio
6.148
6.952
48.357
44.401
43.456
47.057
53.187
107.948
Financial autonomy
41.099
45.093
39.018
38.619
36.294
38.167
33.458
32.168
Repayment capacity
0.306
0.353
3.361
7.448
-1.038
13.817
None
11.518
Cash flow / Revenue
3.216%
3.955%
3.053%
1.254%
-11.035%
0.69%
None%
1.739%
Sector positioning
Debt ratio
107.952024
2022
2023
2024
Q1: 0.05
Med: 13.36
Q3: 53.47
Watch+14 pts over 3 years
In 2024, the debt ratio of L'OISEAU BLEU (107.95) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
32.17%2024
2022
2023
2024
Q1: 19.49%
Med: 38.63%
Q3: 57.22%
Average-11 pts over 3 years
In 2024, the financial autonomy of L'OISEAU BLEU (32.2%) 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
11.52 years2024
2022
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.3 years
Watch
In 2024, the repayment capacity of L'OISEAU BLEU (11.52) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 276.19. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.4x. Danger: operating income does not cover interest charges, unsustainable situation.
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
276.193
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
0.385
Liquidity indicators evolution L'OISEAU BLEU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
167.856
178.072
223.456
213.029
190.16
208.506
186.956
276.193
Interest coverage
5.263
3.557
2.317
7.62
-0.788
7.862
None
0.385
Sector positioning
Liquidity ratio
276.192024
2022
2023
2024
Q1: 120.71
Med: 178.19
Q3: 288.37
Good+16 pts over 3 years
In 2024, the liquidity ratio of L'OISEAU BLEU (276.19) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.39x2024
2022
2024
Q1: 0.0x
Med: 0.09x
Q3: 3.69x
Good-23 pts over 2 years
In 2024, the interest coverage of L'OISEAU BLEU (0.4x) 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: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 133 days of revenue, i.e. 3.2 M€ to permanently finance. Over 2016-2024, WCR increased by +264%, 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
3 162 333 €
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
25 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
49 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
5 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
133 j
WCR and payment terms evolution L'OISEAU BLEU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
869 593 €
1 269 518 €
1 918 463 €
1 612 094 €
2 004 332 €
1 617 281 €
0 €
3 162 333 €
Inventory turnover (days)
3
3
2
3
3
6
0
5
Customer payment term (days)
37
35
52
49
34
13
0
25
Supplier payment term (days)
57
60
54
69
102
70
0
49
Positioning of L'OISEAU BLEU 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 L'OISEAU BLEU is estimated at
550 210 €
(range 325 894€ - 1 316 407€).
With an EBITDA of 205 279€, the sector multiple of 1.4x is applied.
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
325k€550k€1316k€
550 210 €Range: 325 894€ - 1 316 407€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
205 279 €×1.4x
Estimation287 351 €
80 637€ - 815 451€
Revenue Multiple30%
8 551 005 €×0.14x
Estimation1 208 160 €
909 128€ - 2 710 336€
Net Income Multiple20%
86 981 €×2.5x
Estimation220 434 €
64 188€ - 477 904€
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 L'OISEAU BLEU with other companies in the same sector:
Yes, L'OISEAU BLEU generated a net profit of 87 k€ in 2024.
Where is the headquarters of L'OISEAU BLEU ?
The headquarters of L'OISEAU BLEU is located in ABBEVILLE (80100), in the department Somme.
Where to find the tax return of L'OISEAU BLEU ?
The tax return of L'OISEAU BLEU 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 L'OISEAU BLEU operate?
L'OISEAU BLEU 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