Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-06-15 (13 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: CAVAILLON (84300), Vaucluse
S.N.R. TRANSPORTS : revenue, balance sheet and financial ratios
S.N.R. TRANSPORTS is a French company
founded 13 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in CAVAILLON (84300),
this company of category PME
shows in 2022 a revenue of 342 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - S.N.R. TRANSPORTS (SIREN 789833803)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
342 243 €
375 116 €
196 784 €
124 463 €
106 272 €
219 249 €
201 207 €
Net income
6 618 €
4 609 €
-9 559 €
18 255 €
-10 919 €
-6 153 €
2 962 €
EBITDA
-12 548 €
11 407 €
-20 025 €
16 592 €
-14 487 €
-431 €
5 972 €
Net margin
1.9%
1.2%
-4.9%
14.7%
-10.3%
-2.8%
1.5%
Revenue and income statement
In 2022, S.N.R. TRANSPORTS achieves revenue of 342 k€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +9.3%. Slight decline of -9% vs 2021. After deducting consumption (-3 k€), gross margin stands at 345 k€, i.e. a rate of 101%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -13 k€, representing -3.7% of revenue. Warning negative scissor effect: despite revenue change (-9%), EBITDA varies by -210%, reducing margin by 6.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 7 k€, i.e. 1.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
342 243 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
345 418 €
EBITDA (2022)
?
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
-12 548 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-19 300 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 618 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-3.7%
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 115%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
114.933%
Financial autonomy (2022)
?
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
17.659%
Cash flow / Revenue (2022)
?
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
3.164%
Repayment capacity (2022)
?
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
2.282
Asset age ratio (2022)
?
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
Debt ratio
0.0
0.0
0.0
0.0
466.031
262.427
114.933
Financial autonomy
32.914
24.264
5.773
39.02
10.377
10.967
17.659
Repayment capacity
0.0
0.0
0.0
0.0
-4.832
3.897
2.282
Cash flow / Revenue
2.643%
-1.077%
-8.001%
11.71%
-4.997%
2.604%
3.164%
Sector positioning
Debt ratio
114.932022
2020
2021
2022
Q1: 1.23
Med: 30.62
Q3: 102.17
Average
In 2022, the debt ratio of S.N.R. TRANSPORTS (114.93) 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
17.66%2022
2020
2021
2022
Q1: 11.72%
Med: 30.44%
Q3: 49.8%
Average+8 pts over 3 years
In 2022, the financial autonomy of S.N.R. TRANSPORTS (17.7%) 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
2.28 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.02 years
Q3: 1.77 years
Average+50 pts over 3 years
In 2022, the repayment capacity of S.N.R. TRANSPORTS (2.28) 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 139.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
139.141
Interest coverage (2022)
?
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
-7.922
Liquidity indicators evolution S.N.R. TRANSPORTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
130.277
125.97
102.626
163.993
160.569
129.353
139.141
Interest coverage
2.646
-38.979
-0.607
0.645
-2.752
9.257
-7.922
Sector positioning
Liquidity ratio
139.142022
2020
2021
2022
Q1: 121.22
Med: 169.77
Q3: 252.54
Average-6 pts over 3 years
In 2022, the liquidity ratio of S.N.R. TRANSPORTS (139.14) 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
-7.92x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.7x
Average
In 2022, the interest coverage of S.N.R. TRANSPORTS (-7.9x) 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: 85 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 28 days. The gap of 57 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 43 days of revenue, i.e. 41 k€ to permanently finance. Over 2016-2022, WCR increased by +863%, requiring additional financing.
Operating WCR (2022)
?
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
40 662 €
Customer credit (2022)
?
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
85 j
Supplier credit (2022)
?
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
28 j
Inventory turnover (2022)
?
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
3 j
WCR in days of revenue (2022)
?
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
43 j
WCR and payment terms evolution S.N.R. TRANSPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-5 326 €
-2 885 €
3 694 €
14 519 €
34 736 €
54 099 €
40 662 €
Inventory turnover (days)
0
0
0
0
0
0
3
Customer payment term (days)
31
25
42
78
63
79
85
Supplier payment term (days)
9
18
21
34
34
34
28
Positioning of S.N.R. TRANSPORTS in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 56 transactions of similar company sales
in 2022,
the value of S.N.R. TRANSPORTS is estimated at
49 110 €
(range 29 595€ - 81 217€).
The price/revenue ratio is 0.20x
(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 value2022
56 tx
29k€49k€81k€
49 110 €Range: 29 595€ - 81 217€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
342 243 €×0.20x
Estimation68 486 €
43 352€ - 110 502€
Net Income Multiple20%
6 618 €×3.0x
Estimation20 047 €
8 960€ - 37 289€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 56 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 S.N.R. TRANSPORTS with other companies in the same sector:
Frequently asked questions about S.N.R. TRANSPORTS
What is the revenue of S.N.R. TRANSPORTS ?
The revenue of S.N.R. TRANSPORTS in 2022 is 342 k€.
Is S.N.R. TRANSPORTS profitable?
Yes, S.N.R. TRANSPORTS generated a net profit of 7 k€ in 2022.
Where is the headquarters of S.N.R. TRANSPORTS ?
The headquarters of S.N.R. TRANSPORTS is located in CAVAILLON (84300), in the department Vaucluse.
Where to find the tax return of S.N.R. TRANSPORTS ?
The tax return of S.N.R. TRANSPORTS 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 S.N.R. TRANSPORTS operate?
S.N.R. TRANSPORTS 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