PHANIE LOGISTIQUE : revenue, balance sheet and financial ratios
PHANIE LOGISTIQUE is a French company
founded 15 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in MONTIERCHAUME (36130),
this company of category PME
shows in 2022 a revenue of 3.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PHANIE LOGISTIQUE (SIREN 524082559)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
3 506 467 €
6 440 213 €
6 575 161 €
8 521 362 €
8 857 709 €
8 998 938 €
8 681 883 €
Net income
163 996 €
119 533 €
45 194 €
-572 461 €
-8 893 €
-154 581 €
-62 439 €
131 679 €
-43 825 €
EBITDA
N/C
N/C
-75 143 €
-301 593 €
-429 217 €
-563 476 €
-497 497 €
-401 589 €
-326 638 €
Net margin
N/C
N/C
1.3%
-8.9%
-0.1%
-1.8%
-0.7%
1.5%
-0.5%
Revenue and income statement
In 2024, PHANIE LOGISTIQUE generates positive net income of 164 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
163 996 €
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 58%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory.
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
57.522%
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
33.67%
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
66.264
92.315
76.319
108.452
119.744
486.541
329.025
139.853
57.522
Financial autonomy
22.954
21.87
22.77
20.675
22.624
9.465
11.889
20.193
33.67
Repayment capacity
-1.514
-3.103
-1.319
-1.471
-2.396
-3.506
-13.842
None
None
Cash flow / Revenue
-4.468%
-3.367%
-6.244%
-6.934%
-6.023%
-4.739%
-1.797%
None%
None%
Sector positioning
Debt ratio
57.522024
2022
2023
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Average-14 pts over 3 years
In 2024, the debt ratio of PHANIE LOGISTIQUE (57.52) 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
33.67%2024
2022
2023
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Average+24 pts over 3 years
In 2024, the financial autonomy of PHANIE LOGISTIQUE (33.7%) 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
-13.84 years2022
2022
Q1: 0.0 years
Med: 0.26 years
Q3: 2.26 years
Excellent
In 2022, the repayment capacity of PHANIE LOGISTIQUE (-13.84) 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 84.30. 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
84.298
Liquidity indicators evolution PHANIE LOGISTIQUE
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
80.905
100.537
89.247
85.097
85.517
90.214
77.036
87.532
84.298
Interest coverage
-7.734
-6.835
-5.205
-3.656
-2.813
-169.56
-9.832
None
None
Sector positioning
Liquidity ratio
84.32024
2022
2023
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Watch
In 2024, the liquidity ratio of PHANIE LOGISTIQUE (84.30) 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
-9.83x2022
2022
Q1: 0.0x
Med: 0.18x
Q3: 2.3x
Average
In 2022, the interest coverage of PHANIE LOGISTIQUE (-9.8x) 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.
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
0 €
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
0 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
0 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 and payment terms evolution PHANIE LOGISTIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
112 083 €
373 816 €
314 980 €
285 466 €
159 185 €
-39 607 €
-54 736 €
0 €
0 €
Inventory turnover (days)
4
4
4
4
3
1
1
0
0
Customer payment term (days)
48
58
52
50
53
33
60
0
0
Supplier payment term (days)
40
33
39
40
42
17
39
0
0
Positioning of PHANIE LOGISTIQUE in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of PHANIE LOGISTIQUE is estimated at
554 538 €
(range 71 949€ - 1 513 864€).
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
71 tx
71k€554k€1513k€
554 538 €Range: 71 949€ - 1 513 864€
NAF 5 année 2024
Valuation method used
Net Income Multiple
163 996 €
×
3.4x
=554 539 €
Range: 71 949€ - 1 513 864€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 de fret interurbains)
Compare PHANIE LOGISTIQUE with other companies in the same sector:
Frequently asked questions about PHANIE LOGISTIQUE
What is the revenue of PHANIE LOGISTIQUE ?
The revenue of PHANIE LOGISTIQUE in 2022 is 3.5 M€.
Is PHANIE LOGISTIQUE profitable?
Yes, PHANIE LOGISTIQUE generated a net profit of 164 k€ in 2024.
Where is the headquarters of PHANIE LOGISTIQUE ?
The headquarters of PHANIE LOGISTIQUE is located in MONTIERCHAUME (36130), in the department Indre.
Where to find the tax return of PHANIE LOGISTIQUE ?
The tax return of PHANIE LOGISTIQUE 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 PHANIE LOGISTIQUE operate?
PHANIE LOGISTIQUE operates in the sector Transports routiers de fret interurbains (NAF code 49.41A). 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