Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2006-07-01 (19 years)Status: ActiveBusiness sector: Autres transports routiers de voyageurs Location: LA ROCHE-SUR-YON (85000), Vendee
REV EVAS'YON : revenue, balance sheet and financial ratios
REV EVAS'YON is a French company
founded 19 years ago,
specialized in the sector Autres transports routiers de voyageurs .
Based in LA ROCHE-SUR-YON (85000),
this company of category PME
shows in 2023 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - REV EVAS'YON (SIREN 491120341)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 894 687 €
1 915 665 €
2 106 487 €
1 889 011 €
2 351 488 €
2 760 078 €
2 274 336 €
2 148 937 €
Net income
-85 634 €
-4 777 €
213 €
21 346 €
-64 489 €
-19 727 €
29 566 €
98 216 €
EBITDA
-220 956 €
174 437 €
241 250 €
150 327 €
113 655 €
191 462 €
188 559 €
275 208 €
Net margin
-4.5%
-0.2%
0.0%
1.1%
-2.7%
-0.7%
1.3%
4.6%
Revenue and income statement
En 2023, REV EVAS'YON alcanza unos ingresos de 1.9 M€. La actividad permanece estable durante el período (TCAC: -1.8%). Ligera caída de -1% vs 2022. Tras deducir el consumo (0 €), el margen bruto se sitúa en 1.9 M€, es decir, una tasa del 100%. El EBITDA alcanza -221 k€, representando el -11.7% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-1%), el EBITDA varía en -227%, reduciendo el margen en 20.8 puntos. Un EBITDA negativo significa que las operaciones no cubren los gastos corrientes. El resultado neto es negativo en -86 k€ (-4.5% de los ingresos).
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 894 687 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 894 687 €
EBITDA (2023)
?
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
-220 956 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-204 078 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-85 634 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-11.6%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 451%. Situación crítica: la deuda supera significativamente los fondos propios. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 10%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 7.3 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 4.2% de los ingresos.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
450.729%
Financial autonomy (2023)
?
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
10.352%
Cash flow / Revenue (2023)
?
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
4.161%
Repayment capacity (2023)
?
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
7.265
Asset age ratio (2023)
?
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
Debt ratio
208.644
427.57
701.325
444.797
296.298
456.409
322.825
450.729
Financial autonomy
23.535
13.212
10.185
13.152
17.339
13.864
11.799
10.352
Repayment capacity
2.85
6.465
8.694
4.874
2.949
3.427
2.813
7.265
Cash flow / Revenue
10.727%
8.154%
7.619%
7.575%
11.571%
13.758%
12.757%
4.161%
Sector positioning
Ratio de endeudamiento
450.732023
2021
2022
2023
Q1: 0.48
Med: 31.94
Q3: 85.53
Vigilar
En 2023, el ratio de endeudamiento de REV EVAS'YON (450.73) se sitúa en el top 25% del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio alto puede indicar dependencia excesiva de financiación externa.
Autonomía financiera
10.35%2023
2021
2022
2023
Q1: 15.18%
Med: 35.54%
Q3: 54.17%
Average
En 2023, el autonomía financiera de REV EVAS'YON (10.3%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
7.26 ans2023
2021
2022
2023
Q1: 0.0 ans
Med: 0.29 ans
Q3: 1.9 ans
Vigilar
En 2023, el capacidad de reembolso de REV EVAS'YON (7.3 ans) se sitúa en el top 25% del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una duración larga puede señalar deuda pesada relativa a la capacidad de pago.
Liquidity ratios
El ratio de liquidez se sitúa en 164.74. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
Liquidity ratio (2023)
?
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
164.738
Interest coverage (2023)
?
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
-2.212
Liquidity indicators evolution REV EVAS'YON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
192.857
199.67
329.904
147.722
164.901
229.236
145.095
164.738
Interest coverage
3.949
8.179
12.235
21.863
6.785
3.007
4.163
-2.212
Sector positioning
Ratio de liquidez
164.742023
2021
2022
2023
Q1: 128.13
Med: 196.99
Q3: 315.66
Average-16 pts over 3 years
En 2023, el ratio de liquidez de REV EVAS'YON (164.74) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
-2.21x2023
2021
2022
2023
Q1: 0.0x
Med: 0.13x
Q3: 3.15x
Average-50 pts over 3 years
En 2023, el cobertura de intereses de REV EVAS'YON (-2.2x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 67 días. Plazo proveedores: 44 días. La empresa debe financiar 23 días de desfase. El FM representa 45 días de ingresos. Notable mejora del FM durante el período (-22%), liberando tesorería.
Operating WCR (2023)
?
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
235 093 €
Customer credit (2023)
?
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
67 j
Supplier credit (2023)
?
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
44 j
Inventory turnover (2023)
?
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 (2023)
?
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
45 j
WCR and payment terms evolution REV EVAS'YON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
301 367 €
833 226 €
1 019 904 €
181 723 €
134 516 €
150 445 €
68 293 €
235 093 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
65
131
138
38
23
47
46
67
Supplier payment term (days)
40
90
18
31
38
31
48
44
Positioning of REV EVAS'YON in its sector
Comparison with sector Autres transports routiers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of REV EVAS'YON is estimated at
267 697 €
(range 201 439€ - 600 542€).
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 value2023
85 tx
201k€267k€600k€
267 697 €Range: 201 439€ - 600 542€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 894 687 €
×
0.14x
=267 698 €
Range: 201 440€ - 600 542€
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 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 (Autres transports routiers de voyageurs )
Compare REV EVAS'YON with other companies in the same sector:
The headquarters of REV EVAS'YON is located in LA ROCHE-SUR-YON (85000), in the department Vendee.
Where to find the tax return of REV EVAS'YON ?
The tax return of REV EVAS'YON 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 REV EVAS'YON operate?
REV EVAS'YON operates in the sector Autres transports routiers de voyageurs (NAF code 49.39B). 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