Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2011-03-21 (15 years)Status: ActiveBusiness sector: Affrètement et organisation des transports Location: ROANNE (42300), Loire
MAISONHAUTE LOGISTICS : revenue, balance sheet and financial ratios
MAISONHAUTE LOGISTICS is a French company
founded 15 years ago,
specialized in the sector Affrètement et organisation des transports .
Based in ROANNE (42300),
this company of category PME
shows in 2024 a revenue of 17.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MAISONHAUTE LOGISTICS (SIREN 531237329)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
17 820 416 €
18 049 209 €
15 738 356 €
14 289 939 €
11 678 703 €
11 195 466 €
10 138 130 €
8 369 223 €
6 368 924 €
Net income
131 057 €
467 623 €
625 791 €
229 705 €
150 318 €
125 574 €
211 293 €
6 590 €
11 144 €
EBITDA
445 505 €
734 163 €
978 336 €
271 084 €
129 962 €
201 755 €
372 936 €
130 825 €
85 761 €
Net margin
0.7%
2.6%
4.0%
1.6%
1.3%
1.1%
2.1%
0.1%
0.2%
Revenue and income statement
In 2024, MAISONHAUTE LOGISTICS achieves revenue of 17.8 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.7%. Slight decline of -1% vs 2023. After deducting consumption (37 k€), gross margin stands at 17.8 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 446 k€, representing 2.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 131 k€, i.e. 0.7% 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
17 820 416 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 783 095 €
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
445 505 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
390 371 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
131 057 €
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
2.5%
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 87%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.3 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 1.0% 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
86.917%
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
21.044%
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
0.965%
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
6.341
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
22.081
22.104
35.321
124.434
112.719
85.372
103.365
70.316
86.917
Financial autonomy
15.656
11.666
16.954
14.334
16.058
21.448
23.953
28.971
21.044
Repayment capacity
16.497
1.377
0.264
1.122
18.459
9.249
2.146
2.413
6.341
Cash flow / Revenue
0.064%
0.599%
3.006%
0.458%
0.418%
0.665%
4.148%
2.943%
0.965%
Sector positioning
Debt ratio
86.922024
2022
2023
2024
Q1: 0.01
Med: 7.18
Q3: 44.29
Watch
In 2024, the debt ratio of MAISONHAUTE LOGISTICS (86.92) 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
21.04%2024
2022
2023
2024
Q1: 15.25%
Med: 32.76%
Q3: 53.69%
Average-8 pts over 3 years
In 2024, the financial autonomy of MAISONHAUTE LOGISTICS (21.0%) 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
6.34 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.37 years
Watch
In 2024, the repayment capacity of MAISONHAUTE LOGISTICS (6.34) 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 126.53. 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 5.3x. Operating income very largely covers interest expenses: high safety margin.
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
126.531
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
108.084
106.945
113.449
107.672
132.477
148.38
151.404
157.883
126.531
Interest coverage
23.717
13.235
3.862
10.527
13.515
4.046
1.714
2.903
5.333
Sector positioning
Liquidity ratio
126.532024
2022
2023
2024
Q1: 118.72
Med: 156.03
Q3: 230.66
Average-17 pts over 3 years
In 2024, the liquidity ratio of MAISONHAUTE LOGISTICS (126.53) 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
5.33x2024
2022
2023
2024
Q1: 0.0x
Med: 0.36x
Q3: 5.48x
Good+15 pts over 3 years
In 2024, the interest coverage of MAISONHAUTE LOGISTICS (5.3x) 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: 30 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. Favorable situation: supplier credit is longer than customer credit by 19 days. Overall, WCR represents 44 days of revenue, i.e. 2.2 M€ to permanently finance. Over 2016-2024, WCR increased by +74%, 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
2 191 911 €
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
30 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
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
44 j
WCR and payment terms evolution MAISONHAUTE 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
1 259 009 €
1 786 745 €
2 073 754 €
2 976 315 €
2 718 101 €
2 800 399 €
2 623 269 €
3 089 483 €
2 191 911 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
55
53
43
46
36
33
38
34
30
Supplier payment term (days)
74
76
61
63
66
49
46
44
49
Positioning of MAISONHAUTE LOGISTICS in its sector
Comparison with sector Affrètement et organisation des transports
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 264 326€ to 420 865€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
264k€326k€420k€
326 696 €Range: 264 326€ - 420 865€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 23 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 (Affrètement et organisation des transports )
Compare MAISONHAUTE LOGISTICS with other companies in the same sector:
Frequently asked questions about MAISONHAUTE LOGISTICS
What is the revenue of MAISONHAUTE LOGISTICS ?
The revenue of MAISONHAUTE LOGISTICS in 2024 is 17.8 M€.
Is MAISONHAUTE LOGISTICS profitable?
Yes, MAISONHAUTE LOGISTICS generated a net profit of 131 k€ in 2024.
Where is the headquarters of MAISONHAUTE LOGISTICS ?
The headquarters of MAISONHAUTE LOGISTICS is located in ROANNE (42300), in the department Loire.
Where to find the tax return of MAISONHAUTE LOGISTICS ?
The tax return of MAISONHAUTE 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 MAISONHAUTE LOGISTICS operate?
MAISONHAUTE LOGISTICS operates in the sector Affrètement et organisation des transports (NAF code 52.29B). 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