Employees: NN (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2019-05-29 (6 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: CAGNES-SUR-MER (06800), Alpes-Maritimes
PAULENE TRANSPORT NICE : revenue, balance sheet and financial ratios
PAULENE TRANSPORT NICE is a French company
founded 6 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in CAGNES-SUR-MER (06800),
this company of category PME
shows in 2022 a revenue of 60 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PAULENE TRANSPORT NICE (SIREN 851679019)
Indicator
2022
2021
2019
Revenue
59 924 €
29 307 €
29 180 €
Net income
2 999 €
16 438 €
3 062 €
EBITDA
10 882 €
24 169 €
8 146 €
Net margin
5.0%
56.1%
10.5%
Revenue and income statement
Im Jahr 2022 erzielt PAULENE TRANSPORT NICE einen Umsatz von 60 k€. Im Zeitraum 2019-2022 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +27.1%. Vs 2021, Wachstum von +104% (29 k€ -> 60 k€). Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 60 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 18.2% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+104%) variiert EBITDA um -55%, was die Marge um 64.3 Punkte reduziert. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 3 k€, d.h. 5.0% des Umsatzes.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
59 924 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
59 924 €
EBITDA (2022)
?
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
10 882 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 633 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 999 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
18.2%
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 42%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 62%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 1.5 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 16.5% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
42.071%
Financial autonomy (2022)
?
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
61.823%
Cash flow / Revenue (2022)
?
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
16.548%
Repayment capacity (2022)
?
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
1.474
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution PAULENE TRANSPORT NICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
Debt ratio
1158.198
74.376
42.071
Financial autonomy
7.338
51.42
61.823
Repayment capacity
6.416
1.014
1.474
Cash flow / Revenue
22.036%
43.814%
16.548%
Sector positioning
Verschuldungsgrad
42.072022
2019
2021
2022
Q1: 0.0
Med: 18.54
Q3: 118.31
Average-19 pts over 3 years
Im Jahr 2022 liegt über dem Median der Branche das verschuldungsgrad von PAULENE TRANSPORT NICE (42.07). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
61.82%2022
2019
2021
2022
Q1: 0.69%
Med: 30.07%
Q3: 62.37%
Gut+45 pts over 3 years
Im Jahr 2022 liegt über dem Median der Branche das finanzielle autonomie von PAULENE TRANSPORT NICE (61.8%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
1.47 ans2022
2019
2021
2022
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.64 ans
Average
Im Jahr 2022 liegt über dem Median der Branche das rückzahlungsfähigkeit von PAULENE TRANSPORT NICE (1.5 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 670.28. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 5.2x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
Liquidity ratio (2022)
?
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
670.281
Interest coverage (2022)
?
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
5.22
Liquidity indicators evolution PAULENE TRANSPORT NICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2021
2022
Liquidity ratio
486.943
696.706
670.281
Interest coverage
7.218
2.044
5.22
Sector positioning
Liquiditätsquote
670.282022
2019
2021
2022
Q1: 60.48
Med: 166.96
Q3: 406.28
Ausgezeichnet
Im Jahr 2022 liegt in den oberen 25% der Branche das liquiditätsquote von PAULENE TRANSPORT NICE (670.28). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
5.22x2022
2019
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.09x
Ausgezeichnet
Im Jahr 2022 liegt in den oberen 25% der Branche das zinsdeckung von PAULENE TRANSPORT NICE (5.2x). 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: 13 Tage. Lieferantenfrist: 6 Tage. Das Unternehmen muss 7 Tage Lücke finanzieren. WCR ist negativ (-20 Tage): Der Betrieb generiert strukturell Liquidität. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-2070%), Freisetzung von Liquidität.
Operating WCR (2022)
?
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
-3 274 €
Customer credit (2022)
?
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
13 j
Supplier credit (2022)
?
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
6 j
Inventory turnover (2022)
?
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 (2022)
?
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
-20 j
WCR and payment terms evolution PAULENE TRANSPORT NICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2021
2022
Operating WCR
-151 €
-4 688 €
-3 274 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
1
0
13
Supplier payment term (days)
47
17
6
Positioning of PAULENE TRANSPORT NICE in its sector
Comparison with sector Transports de voyageurs par taxis
Valuation estimate
Based on 116 transactions of similar company sales
(all years),
the value of PAULENE TRANSPORT NICE is estimated at
38 567 €
(range 21 885€ - 70 644€).
With an EBITDA of 10 882€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.61x
(in line with sector norms).
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.
Estimated enterprise value2022
116 transactions
21k€38k€70k€
38 567 €Range: 21 885€ - 70 644€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 882 €×4.6x
Estimation50 582 €
28 738€ - 90 291€
Revenue Multiple30%
59 924 €×0.61x
Estimation36 469 €
21 239€ - 64 892€
Net Income Multiple20%
2 999 €×3.9x
Estimation11 678 €
5 721€ - 30 156€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 116 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 PAULENE TRANSPORT NICE with other companies in the same sector:
Frequently asked questions about PAULENE TRANSPORT NICE
What is the revenue of PAULENE TRANSPORT NICE ?
The revenue of PAULENE TRANSPORT NICE in 2022 is 60 k€.
Is PAULENE TRANSPORT NICE profitable?
Yes, PAULENE TRANSPORT NICE generated a net profit of 3 k€ in 2022.
Where is the headquarters of PAULENE TRANSPORT NICE ?
The headquarters of PAULENE TRANSPORT NICE is located in CAGNES-SUR-MER (06800), in the department Alpes-Maritimes.
Where to find the tax return of PAULENE TRANSPORT NICE ?
The tax return of PAULENE TRANSPORT NICE 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 PAULENE TRANSPORT NICE operate?
PAULENE TRANSPORT NICE 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