Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1991-12-31 (34 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: TOURS (37000), Indre-et-Loire
PRIMEVER TOURS : revenue, balance sheet and financial ratios
PRIMEVER TOURS is a French company
founded 34 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in TOURS (37000),
this company of category ETI
shows in 2024 a revenue of 7.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PRIMEVER TOURS (SIREN 383971991)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 358 879 €
7 379 721 €
9 120 094 €
10 322 566 €
13 013 154 €
10 709 062 €
11 046 479 €
11 591 361 €
11 823 136 €
Net income
-55 246 €
48 672 €
1 513 €
72 700 €
122 859 €
26 672 €
9 991 €
151 180 €
164 385 €
EBITDA
-599 447 €
-137 698 €
330 350 €
774 811 €
764 124 €
514 864 €
329 752 €
348 799 €
177 394 €
Net margin
-0.8%
0.7%
0.0%
0.7%
0.9%
0.2%
0.1%
1.3%
1.4%
Revenue and income statement
In 2024, PRIMEVER TOURS achieves revenue of 7.4 M€. Revenue is declining over the period 2016-2024 (CAGR: -5.8%). Slight decline of -0% vs 2023. After deducting consumption (0 €), gross margin stands at 7.4 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 -599 k€, representing -8.1% of revenue. Warning negative scissor effect: despite revenue change (-0%), EBITDA varies by -335%, reducing margin by 6.3 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -55 k€ (-0.8% 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
7 358 879 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 358 879 €
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
-599 447 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-241 177 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-55 246 €
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
-8.1%
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 17%. 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 42%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
16.905%
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
42.103%
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
-7.276%
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
-0.473
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
126.032
114.436
162.774
142.93
111.751
44.815
22.548
9.222
16.905
Financial autonomy
21.657
23.719
22.245
26.322
30.806
37.683
42.085
39.111
42.103
Repayment capacity
5.476
3.936
7.345
4.628
2.274
1.148
1.215
-1.329
-0.473
Cash flow / Revenue
2.218%
3.312%
2.932%
4.677%
5.592%
7.28%
3.714%
-1.509%
-7.276%
Sector positioning
Debt ratio
16.912024
2022
2023
2024
Q1: 1.8
Med: 27.54
Q3: 87.06
Good
In 2024, the debt ratio of PRIMEVER TOURS (16.91) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
42.1%2024
2022
2023
2024
Q1: 13.27%
Med: 31.55%
Q3: 51.53%
Good
In 2024, the financial autonomy of PRIMEVER TOURS (42.1%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-0.47 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.46 years
Excellent-42 pts over 3 years
In 2024, the repayment capacity of PRIMEVER TOURS (-0.47) 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 208.85. 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
208.846
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
-0.031
Liquidity indicators evolution PRIMEVER TOURS
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
134.858
131.693
145.092
142.362
152.215
167.656
185.496
205.317
208.846
Interest coverage
3.137
1.978
3.111
2.133
1.23
0.745
0.782
-0.797
-0.031
Sector positioning
Liquidity ratio
208.852024
2022
2023
2024
Q1: 117.28
Med: 164.75
Q3: 253.6
Good+8 pts over 3 years
In 2024, the liquidity ratio of PRIMEVER TOURS (208.85) 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
-0.03x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.91x
Average-36 pts over 3 years
In 2024, the interest coverage of PRIMEVER TOURS (-0.0x) 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: 37 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Overall, WCR represents 82 days of revenue, i.e. 1.7 M€ to permanently finance.
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
1 669 362 €
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
37 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
41 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
82 j
WCR and payment terms evolution PRIMEVER TOURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 829 276 €
1 575 266 €
1 808 861 €
1 032 996 €
1 006 958 €
982 295 €
1 170 564 €
1 959 759 €
1 669 362 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
53
60
67
55
37
50
35
42
37
Supplier payment term (days)
61
64
65
52
34
43
41
65
41
Positioning of PRIMEVER TOURS in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of PRIMEVER TOURS is estimated at
1 668 140 €
(range 779 229€ - 2 720 256€).
The price/revenue ratio is 0.23x
(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
71 tx
779k€1668k€2720k€
1 668 140 €Range: 779 229€ - 2 720 256€
NAF 5 année 2024
Valuation method used
Revenue Multiple
7 358 879 €
×
0.23x
=1 668 141 €
Range: 779 229€ - 2 720 257€
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 de proximité)
Compare PRIMEVER TOURS with other companies in the same sector:
The headquarters of PRIMEVER TOURS is located in TOURS (37000), in the department Indre-et-Loire.
Where to find the tax return of PRIMEVER TOURS ?
The tax return of PRIMEVER TOURS 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 PRIMEVER TOURS operate?
PRIMEVER TOURS operates in the sector Transports routiers de fret de proximité (NAF code 49.41B). 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