SARL JAUBERT : revenue, balance sheet and financial ratios
SARL JAUBERT is a French company
founded 70 years ago,
specialized in the sector Services auxiliaires des transports terrestres.
Based in PERPIGNAN (66000),
this company of category PME
shows in 2023 a revenue of 235 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL JAUBERT (SIREN 564200152)
Indicator
2023
2021
2020
2019
2018
2017
2016
Revenue
234 871 €
376 291 €
287 164 €
440 750 €
341 121 €
397 879 €
470 054 €
Net income
-43 583 €
-148 092 €
-36 752 €
-112 248 €
-68 754 €
28 356 €
-50 742 €
EBITDA
-11 624 €
-114 590 €
4 922 €
-69 814 €
-9 911 €
991 €
-12 201 €
Net margin
-18.6%
-39.4%
-12.8%
-25.5%
-20.2%
7.1%
-10.8%
Revenue and income statement
In 2023, SARL JAUBERT achieves revenue of 235 k€. Revenue is declining over the period 2016-2023 (CAGR: -9.4%). Significant drop of -38% vs 2021. After deducting consumption (-85 k€), gross margin stands at 320 k€, i.e. a rate of 136%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -12 k€, representing -4.9% of revenue. Positive scissor effect: EBITDA margin improves by +25.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -44 k€ (-18.6% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
234 871 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
319 638 €
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
-11 624 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-53 364 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-43 583 €
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
-4.8%
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 304%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 19%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
304.458%
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
19.442%
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
-0.788%
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
-222.491
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
2023
Debt ratio
150.053
137.048
162.812
171.43
182.712
220.933
304.458
Financial autonomy
39.311
39.546
34.33
32.04
29.83
25.373
19.442
Repayment capacity
-23.918
5.723
-32.247
-6.135
-862.023
-4.22
-222.491
Cash flow / Revenue
-3.349%
17.327%
-3.529%
-13.86%
-0.18%
-29.733%
-0.788%
Sector positioning
Debt ratio
304.462023
2020
2021
2023
Q1: 0.0
Med: 11.46
Q3: 80.58
Watch
In 2023, the debt ratio of SARL JAUBERT (304.46) 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
19.44%2023
2020
2021
2023
Q1: 8.45%
Med: 34.13%
Q3: 60.61%
Average-12 pts over 3 years
In 2023, the financial autonomy of SARL JAUBERT (19.4%) 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
-222.49 years2023
2020
2021
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 2.15 years
Excellent
In 2023, the repayment capacity of SARL JAUBERT (-222.49) 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 115.91. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
115.914
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
-5.73
Liquidity indicators evolution SARL JAUBERT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
Liquidity ratio
148.361
150.589
139.582
134.36
142.649
134.312
115.914
Interest coverage
-9.229
101.211
-9.121
-0.099
0.0
-0.026
-5.73
Sector positioning
Liquidity ratio
115.912023
2020
2021
2023
Q1: 87.66
Med: 168.11
Q3: 344.28
Average-11 pts over 3 years
In 2023, the liquidity ratio of SARL JAUBERT (115.91) 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
-5.73x2023
2020
2021
2023
Q1: 0.0x
Med: 0.32x
Q3: 6.61x
Average
In 2023, the interest coverage of SARL JAUBERT (-5.7x) 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: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 618 days. Excellent situation: suppliers finance 572 days of the operating cycle (retail model). Inventory turnover is 699 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 831 days of revenue, i.e. 542 k€ to permanently finance. Over 2016-2023, WCR increased by +51%, requiring additional financing.
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
541 880 €
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
46 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
618 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
699 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
831 j
WCR and payment terms evolution SARL JAUBERT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
Operating WCR
359 290 €
390 089 €
599 292 €
466 644 €
459 635 €
347 678 €
541 880 €
Inventory turnover (days)
232
315
474
279
482
277
699
Customer payment term (days)
44
31
102
74
46
33
46
Supplier payment term (days)
10
129
219
336
467
456
618
Positioning of SARL JAUBERT in its sector
Comparison with sector Services auxiliaires des transports terrestres
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 82 745€ to 172 451€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
82k€164k€172k€
164 971 €Range: 82 745€ - 172 451€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Services auxiliaires des transports terrestres)
Compare SARL JAUBERT with other companies in the same sector:
The headquarters of SARL JAUBERT is located in PERPIGNAN (66000), in the department Pyrenees-Orientales.
Where to find the tax return of SARL JAUBERT ?
The tax return of SARL JAUBERT 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 SARL JAUBERT operate?
SARL JAUBERT operates in the sector Services auxiliaires des transports terrestres (NAF code 52.21Z). 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