Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-04-04 (25 years)Status: ActiveBusiness sector: Affrètement et organisation des transports Location: ROTS (14980), Calvados
SEA ROAD LOGISTIC : revenue, balance sheet and financial ratios
SEA ROAD LOGISTIC is a French company
founded 25 years ago,
specialized in the sector Affrètement et organisation des transports .
Based in ROTS (14980),
this company of category PME
shows in 2024 a revenue of 3.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SEA ROAD LOGISTIC (SIREN 437543457)
Indicator
2024
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 758 282 €
1 945 766 €
3 989 844 €
4 316 522 €
3 738 052 €
3 690 482 €
3 987 477 €
N/C
3 514 631 €
4 076 174 €
Net income
16 017 €
-5 648 €
-29 897 €
54 079 €
6 564 €
31 267 €
59 096 €
51 361 €
14 301 €
-117 053 €
EBITDA
32 622 €
4 728 €
32 843 €
89 871 €
-3 050 €
84 982 €
95 273 €
N/C
58 255 €
-37 783 €
Net margin
0.4%
-0.3%
-0.7%
1.3%
0.2%
0.8%
1.5%
N/C
0.4%
-2.9%
Revenue and income statement
In 2024, SEA ROAD LOGISTIC achieves revenue of 3.8 M€. Activity remains stable over the period (CAGR: -1.0%). Vs 2024, growth of +93% (1.9 M€ -> 3.8 M€). After deducting consumption (0 €), gross margin stands at 3.8 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 33 k€, representing 0.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 16 k€, i.e. 0.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 758 282 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 758 282 €
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
32 622 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
17 453 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 017 €
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
0.9%
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 58%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 0.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
58.025%
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
17.188%
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
0.672%
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
5.056
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
2024
Debt ratio
6.424
18.47
11.261
6.996
42.791
68.248
108.914
94.041
47.417
58.025
Financial autonomy
22.996
20.791
25.743
27.685
29.832
29.859
16.288
15.131
17.775
17.188
Repayment capacity
-0.146
0.757
None
0.305
2.617
55.754
3.919
7.386
22.827
5.056
Cash flow / Revenue
-2.34%
1.579%
None%
1.846%
1.643%
0.124%
1.498%
0.65%
0.218%
0.672%
Sector positioning
Debt ratio
58.022024
2023
2024
2024
Q1: 0.01
Med: 7.18
Q3: 44.29
Average
In 2024, the debt ratio of SEA ROAD LOGISTIC (58.02) 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
17.19%2024
2023
2024
2024
Q1: 15.25%
Med: 32.76%
Q3: 53.69%
Average
In 2024, the financial autonomy of SEA ROAD LOGISTIC (17.2%) 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
5.06 years2024
2023
2024
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.37 years
Average
In 2024, the repayment capacity of SEA ROAD LOGISTIC (5.06) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 132.29. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 6.3x. Operating income very largely covers interest expenses: high safety margin.
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
132.289
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
6.293
Liquidity indicators evolution SEA ROAD LOGISTIC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2024
Liquidity ratio
126.991
125.36
129.858
134.81
166.805
192.903
145.644
136.721
134.216
132.289
Interest coverage
-3.981
4.606
None
5.18
5.635
-5.213
3.059
7.511
25.127
6.293
Sector positioning
Liquidity ratio
132.292024
2023
2024
2024
Q1: 118.72
Med: 156.03
Q3: 230.66
Average
In 2024, the liquidity ratio of SEA ROAD LOGISTIC (132.29) 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
6.29x2024
2023
2024
2024
Q1: 0.0x
Med: 0.36x
Q3: 5.48x
Excellent
In 2024, the interest coverage of SEA ROAD LOGISTIC (6.3x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 62 days. Favorable situation: supplier credit is longer than customer credit by 3 days. Overall, WCR represents 77 days of revenue, i.e. 807 k€ to permanently finance. Over 2016-2024, WCR increased by +55%, requiring additional financing.
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
807 392 €
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
59 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
62 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
77 j
WCR and payment terms evolution SEA ROAD LOGISTIC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2024
Operating WCR
522 076 €
592 989 €
0 €
888 290 €
746 031 €
789 963 €
1 003 419 €
906 253 €
656 832 €
807 392 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
40
51
0
59
57
47
60
67
85
59
Supplier payment term (days)
46
66
0
60
50
43
59
59
109
62
Positioning of SEA ROAD LOGISTIC in its sector
Comparison with sector Affrètement et organisation des transports
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 19 821€ to 34 702€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
19k€24k€34k€
24 482 €Range: 19 821€ - 34 702€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 23 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 (Affrètement et organisation des transports )
Compare SEA ROAD LOGISTIC with other companies in the same sector:
Frequently asked questions about SEA ROAD LOGISTIC
What is the revenue of SEA ROAD LOGISTIC ?
The revenue of SEA ROAD LOGISTIC in 2024 is 3.8 M€.
Is SEA ROAD LOGISTIC profitable?
Yes, SEA ROAD LOGISTIC generated a net profit of 16 k€ in 2024.
Where is the headquarters of SEA ROAD LOGISTIC ?
The headquarters of SEA ROAD LOGISTIC is located in ROTS (14980), in the department Calvados.
Where to find the tax return of SEA ROAD LOGISTIC ?
The tax return of SEA ROAD LOGISTIC 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 SEA ROAD LOGISTIC operate?
SEA ROAD LOGISTIC operates in the sector Affrètement et organisation des transports (NAF code 52.29B). 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