Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2009-02-18 (17 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: BRON (69500), Rhone
ST GERMAIN TRANSPORT SARL : revenue, balance sheet and financial ratios
ST GERMAIN TRANSPORT SARL is a French company
founded 17 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in BRON (69500),
this company of category PME
shows in 2020 a revenue of 137 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ST GERMAIN TRANSPORT SARL (SIREN 510584337)
Indicator
2020
2019
2018
2017
2016
Revenue
137 470 €
170 012 €
181 959 €
198 046 €
181 958 €
Net income
9 343 €
8 458 €
22 767 €
12 361 €
34 271 €
EBITDA
-10 454 €
-3 842 €
21 636 €
12 995 €
20 149 €
Net margin
6.8%
5.0%
12.5%
6.2%
18.8%
Revenue and income statement
En 2020, ST GERMAIN TRANSPORT SARL alcanza unos ingresos de 137 k€. Los ingresos disminuyen en el período 2016-2020 (TCAC: -6.8%). Caída significativa de -19% vs 2019. Tras deducir el consumo (0 €), el margen bruto se sitúa en 137 k€, es decir, una tasa del 100%. El EBITDA alcanza -10 k€, representando el -7.6% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (-19%), el EBITDA varía en -172%, reduciendo el margen en 5.3 puntos. Un EBITDA negativo significa que las operaciones no cubren los gastos corrientes. El resultado neto asciende a 9 k€, es decir, el 6.8% de los ingresos.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
137 470 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
137 470 €
EBITDA (2020)
?
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
-10 454 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
12 729 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
9 343 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-7.4%
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 95%. El nivel de deuda es alto: el margen de negociación con los bancos se reduce. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 46%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 14.3 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 9.0% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
95.163%
Financial autonomy (2020)
?
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
46.171%
Cash flow / Revenue (2020)
?
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
8.998%
Repayment capacity (2020)
?
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
14.347
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ST GERMAIN TRANSPORT SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Debt ratio
96.527
69.348
40.394
21.688
95.163
Financial autonomy
43.902
35.271
24.757
15.182
46.171
Repayment capacity
3.586
7.394
2.745
3.97
14.347
Cash flow / Revenue
19.822%
6.776%
13.641%
5.685%
8.998%
Sector positioning
Ratio de endeudamiento
95.162020
2018
2019
2020
Q1: 0.0
Med: 24.26
Q3: 153.74
Average+12 pts over 3 years
En 2020, el ratio de endeudamiento de ST GERMAIN TRANSPORT SARL (95.16) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
46.17%2020
2018
2019
2020
Q1: 1.42%
Med: 32.52%
Q3: 66.74%
Bueno+18 pts over 3 years
En 2020, el autonomía financiera de ST GERMAIN TRANSPORT SARL (46.2%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
14.35 ans2020
2018
2019
2020
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.68 ans
Vigilar
En 2020, el capacidad de reembolso de ST GERMAIN TRANSPORT SARL (14.3 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 173.72. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo.
Liquidity ratio (2020)
?
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
173.725
Interest coverage (2020)
?
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
-24.813
Liquidity indicators evolution ST GERMAIN TRANSPORT SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
182.713
118.217
99.696
240.198
173.725
Interest coverage
25.004
30.912
13.69
-48.23
-24.813
Sector positioning
Ratio de liquidez
173.722020
2018
2019
2020
Q1: 63.34
Med: 174.83
Q3: 445.3
Average+9 pts over 3 years
En 2020, el ratio de liquidez de ST GERMAIN TRANSPORT SARL (173.72) 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
-24.81x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 2.74x
Vigilar-50 pts over 3 years
En 2020, el cobertura de intereses de ST GERMAIN TRANSPORT SARL (-24.8x) se sitúa en el 25% más bajo del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Baja cobertura puede indicar fragilidad ante variaciones de tipos o ingresos.
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: 5 días. Plazo proveedores: 10 días. Situación favorable. El FM representa 26 días de ingresos. En 2016-2020, el FM aumentó en +122%.
Operating WCR (2020)
?
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
9 766 €
Customer credit (2020)
?
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
5 j
Supplier credit (2020)
?
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
10 j
Inventory turnover (2020)
?
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 (2020)
?
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
26 j
WCR and payment terms evolution ST GERMAIN TRANSPORT SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
4 396 €
5 452 €
-4 569 €
-13 295 €
9 766 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
7
5
2
3
5
Supplier payment term (days)
53
72
86
71
10
Positioning of ST GERMAIN TRANSPORT SARL in its sector
Comparison with sector Transports de voyageurs par taxis
Valuation estimate
Based on 116 transactions of similar company sales
(all years),
the value of ST GERMAIN TRANSPORT SARL is estimated at
64 750 €
(range 36 364€ - 126 899€).
The price/revenue ratio is 0.61x
(in line with sector norms).
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.
Estimated enterprise value2020
116 transactions
36k€64k€126k€
64 750 €Range: 36 364€ - 126 899€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
137 470 €×0.61x
Estimation83 663 €
48 725€ - 148 868€
Net Income Multiple20%
9 343 €×3.9x
Estimation36 382 €
17 823€ - 93 948€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 116 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 de voyageurs par taxis)
Compare ST GERMAIN TRANSPORT SARL with other companies in the same sector:
Frequently asked questions about ST GERMAIN TRANSPORT SARL
What is the revenue of ST GERMAIN TRANSPORT SARL ?
The revenue of ST GERMAIN TRANSPORT SARL in 2020 is 137 k€.
Is ST GERMAIN TRANSPORT SARL profitable?
Yes, ST GERMAIN TRANSPORT SARL generated a net profit of 9 k€ in 2020.
Where is the headquarters of ST GERMAIN TRANSPORT SARL ?
The headquarters of ST GERMAIN TRANSPORT SARL is located in BRON (69500), in the department Rhone.
Where to find the tax return of ST GERMAIN TRANSPORT SARL ?
The tax return of ST GERMAIN TRANSPORT SARL 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 ST GERMAIN TRANSPORT SARL operate?
ST GERMAIN TRANSPORT SARL operates in the sector Transports de voyageurs par taxis (NAF code 49.32Z). 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