Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-12-01 (27 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: YERRES (91330), Essonne
SARL TRANSPORTS GUILLOT : revenue, balance sheet and financial ratios
SARL TRANSPORTS GUILLOT is a French company
founded 27 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in YERRES (91330),
this company of category PME
shows in 2021 a revenue of 331 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SARL TRANSPORTS GUILLOT (SIREN 421870445)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
330 990 €
219 212 €
385 608 €
261 639 €
317 506 €
N/C
Net income
-40 929 €
-19 120 €
42 346 €
-40 398 €
11 355 €
26 690 €
EBITDA
-36 240 €
-26 645 €
47 663 €
-29 572 €
24 215 €
N/C
Net margin
-12.4%
-8.7%
11.0%
-15.4%
3.6%
N/C
Revenue and income statement
In 2021, SARL TRANSPORTS GUILLOT achieves revenue of 331 k€. Revenue is growing positively over 6 years (CAGR: +1.0%). Vs 2020, growth of +51% (219 k€ -> 331 k€). After deducting consumption (0 €), gross margin stands at 331 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -36 k€, representing -10.9% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -41 k€ (-12.4% of revenue), which will impact equity.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
330 990 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
330 990 €
EBITDA (2021)
?
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
-36 240 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-39 947 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-40 929 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-10.9%
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 345%. 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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
344.649%
Financial autonomy (2021)
?
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
15.662%
Cash flow / Revenue (2021)
?
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
-10.648%
Repayment capacity (2021)
?
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
-2.448
Asset age ratio (2021)
?
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
Debt ratio
57.009
0.577
30.628
20.487
136.352
344.649
Financial autonomy
43.358
64.374
50.687
58.191
36.543
15.662
Repayment capacity
None
0.021
-0.499
0.376
-3.865
-2.448
Cash flow / Revenue
None%
7.084%
-10.068%
12.055%
-10.38%
-10.648%
Sector positioning
Debt ratio
344.652021
2019
2020
2021
Q1: 1.39
Med: 31.45
Q3: 102.48
Average+26 pts over 3 years
In 2021, the debt ratio of SARL TRANSPORTS GUILLOT (344.65) 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
15.66%2021
2019
2020
2021
Q1: 12.4%
Med: 30.92%
Q3: 49.89%
Average-46 pts over 3 years
In 2021, the financial autonomy of SARL TRANSPORTS GUILLOT (15.7%) 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
-2.45 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.65 years
Excellent-32 pts over 3 years
In 2021, the repayment capacity of SARL TRANSPORTS GUILLOT (-2.45) 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 241.51. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
241.513
Interest coverage (2021)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
234.322
180.014
183.564
148.044
616.856
241.513
Interest coverage
None
4.258
-2.269
1.148
-3.07
-1.846
Sector positioning
Liquidity ratio
241.512021
2019
2020
2021
Q1: 124.53
Med: 174.41
Q3: 255.09
Good+32 pts over 3 years
In 2021, the liquidity ratio of SARL TRANSPORTS GUILLOT (241.51) 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
-1.85x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.5x
Average-36 pts over 3 years
In 2021, the interest coverage of SARL TRANSPORTS GUILLOT (-1.9x) 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: 45 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17 days. The company must finance 28 days of gap between collections and payments. Overall, WCR represents 57 days of revenue, i.e. 52 k€ to permanently finance.
Operating WCR (2021)
?
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
52 459 €
Customer credit (2021)
?
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
45 j
Supplier credit (2021)
?
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
17 j
Inventory turnover (2021)
?
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 (2021)
?
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
57 j
WCR and payment terms evolution SARL TRANSPORTS GUILLOT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
0 €
11 583 €
16 993 €
21 351 €
29 648 €
52 459 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
0
40
29
36
28
45
Supplier payment term (days)
0
20
17
79
16
17
Positioning of SARL TRANSPORTS GUILLOT in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 63 transactions of similar company sales
in 2021,
the value of SARL TRANSPORTS GUILLOT is estimated at
47 472 €
(range 39 088€ - 61 550€).
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 value2021
63 tx
39k€47k€61k€
47 472 €Range: 39 088€ - 61 550€
NAF 5 année 2021
Valuation method used
Revenue Multiple
330 990 €
×
0.14x
=47 472 €
Range: 39 088€ - 61 550€
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 63 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 SARL TRANSPORTS GUILLOT with other companies in the same sector:
Frequently asked questions about SARL TRANSPORTS GUILLOT
What is the revenue of SARL TRANSPORTS GUILLOT ?
The revenue of SARL TRANSPORTS GUILLOT in 2021 is 331 k€.
Is SARL TRANSPORTS GUILLOT profitable?
SARL TRANSPORTS GUILLOT recorded a net loss in 2021.
Where is the headquarters of SARL TRANSPORTS GUILLOT ?
The headquarters of SARL TRANSPORTS GUILLOT is located in YERRES (91330), in the department Essonne.
Where to find the tax return of SARL TRANSPORTS GUILLOT ?
The tax return of SARL TRANSPORTS GUILLOT 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 TRANSPORTS GUILLOT operate?
SARL TRANSPORTS GUILLOT 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