Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-07-28 (22 years)Status: ActiveBusiness sector: Manutention portuaireLocation: GRANDE-SYNTHE (59760), Nord
STE DU TERMINAL DE L ESCAUT : revenue, balance sheet and financial ratios
STE DU TERMINAL DE L ESCAUT is a French company
founded 22 years ago,
specialized in the sector Manutention portuaire.
Based in GRANDE-SYNTHE (59760),
this company of category PME
shows in 2024 a revenue of 18.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STE DU TERMINAL DE L ESCAUT (SIREN 449677541)
Indicator
2024
2022
2021
2020
2019
2018
2017
2016
Revenue
18 845 880 €
20 560 863 €
16 236 972 €
11 841 680 €
17 153 453 €
18 077 406 €
17 175 466 €
13 394 585 €
Net income
1 163 768 €
980 441 €
369 333 €
-236 240 €
727 436 €
670 069 €
550 657 €
454 698 €
EBITDA
593 040 €
1 272 178 €
1 031 580 €
-421 007 €
946 132 €
775 375 €
952 419 €
13 381 710 €
Net margin
6.2%
4.8%
2.3%
-2.0%
4.2%
3.7%
3.2%
3.4%
Revenue and income statement
In 2024, STE DU TERMINAL DE L ESCAUT achieves revenue of 18.8 M€. Revenue is growing positively over 8 years (CAGR: +4.4%). Slight decline of -8% vs 2022. After deducting consumption (0 €), gross margin stands at 18.8 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 593 k€, representing 3.1% of revenue. Warning negative scissor effect: despite revenue change (-8%), EBITDA varies by -53%, reducing margin by 3.0 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.2 M€, i.e. 6.2% 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
18 845 880 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
18 845 880 €
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
593 040 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
539 405 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 163 768 €
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
3.1%
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 56%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 5.8 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 2.6% 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
56.31%
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
40.79%
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
2.604%
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
5.832
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution STE DU TERMINAL DE L ESCAUT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Debt ratio
75.217
83.431
102.271
94.051
118.648
101.487
56.148
56.31
Financial autonomy
40.685
33.448
32.342
33.384
30.802
32.612
38.991
40.79
Repayment capacity
-10.907
2.952
3.469
3.613
-21.313
3.755
2.213
5.832
Cash flow / Revenue
-1.297%
4.394%
4.795%
4.959%
-1.425%
5.661%
4.975%
2.604%
Sector positioning
Debt ratio
56.312024
2021
2022
2024
Q1: 0.0
Med: 0.12
Q3: 32.9
Average
In 2024, the debt ratio of STE DU TERMINAL DE L ESCAUT (56.31) 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
40.79%2024
2021
2022
2024
Q1: 2.46%
Med: 31.11%
Q3: 53.2%
Good+7 pts over 3 years
In 2024, the financial autonomy of STE DU TERMINAL DE L ESCAUT (40.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
5.83 years2024
2021
2022
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.32 years
Average
In 2024, the repayment capacity of STE DU TERMINAL DE L ESCAUT (5.83) 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 268.08. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
268.083
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
0.0
Liquidity indicators evolution STE DU TERMINAL DE L ESCAUT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Liquidity ratio
320.212
247.039
276.35
273.294
296.249
285.07
248.847
268.083
Interest coverage
0.0
0.057
0.0
0.0
0.0
0.485
1.179
0.0
Sector positioning
Liquidity ratio
268.082024
2021
2022
2024
Q1: 100.02
Med: 150.5
Q3: 213.08
Excellent
In 2024, the liquidity ratio of STE DU TERMINAL DE L ESCAUT (268.08) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2021
2022
2024
Q1: 0.0x
Med: 0.28x
Q3: 7.42x
Average-27 pts over 3 years
In 2024, the interest coverage of STE DU TERMINAL DE L ESCAUT (0.0x) 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: 57 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. The company must finance 27 days of gap between collections and payments. Overall, WCR represents 9 days of revenue, i.e. 470 k€ to permanently finance. Notable WCR improvement over the period (-82%), freeing up cash.
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
469 639 €
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
57 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
30 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
9 j
WCR and payment terms evolution STE DU TERMINAL DE L ESCAUT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2024
Operating WCR
2 650 119 €
3 476 830 €
2 955 656 €
1 961 669 €
1 546 997 €
2 866 150 €
2 153 134 €
469 639 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
0
61
47
45
52
77
45
57
Supplier payment term (days)
0
32
31
34
47
42
37
30
Positioning of STE DU TERMINAL DE L ESCAUT in its sector
Comparison with sector Manutention portuaire
Valuation estimate
Based on 205 transactions of similar company sales
(all years),
the value of STE DU TERMINAL DE L ESCAUT is estimated at
1 301 199 €
(range 706 435€ - 3 873 846€).
With an EBITDA of 593 040€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.15x
(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.
Estimated enterprise value2024
205 transactions
706k€1301k€3873k€
1 301 199 €Range: 706 435€ - 3 873 846€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
593 040 €×0.9x
Estimation549 401 €
194 051€ - 1 265 506€
Revenue Multiple30%
18 845 880 €×0.15x
Estimation2 821 800 €
1 810 657€ - 8 794 834€
Net Income Multiple20%
1 163 768 €×0.8x
Estimation899 793 €
331 066€ - 3 013 219€
How is this estimate calculated?
This estimate is based on the analysis of 205 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 (Manutention portuaire)
Compare STE DU TERMINAL DE L ESCAUT with other companies in the same sector:
Frequently asked questions about STE DU TERMINAL DE L ESCAUT
What is the revenue of STE DU TERMINAL DE L ESCAUT ?
The revenue of STE DU TERMINAL DE L ESCAUT in 2024 is 18.8 M€.
Is STE DU TERMINAL DE L ESCAUT profitable?
Yes, STE DU TERMINAL DE L ESCAUT generated a net profit of 1.2 M€ in 2024.
Where is the headquarters of STE DU TERMINAL DE L ESCAUT ?
The headquarters of STE DU TERMINAL DE L ESCAUT is located in GRANDE-SYNTHE (59760), in the department Nord.
Where to find the tax return of STE DU TERMINAL DE L ESCAUT ?
The tax return of STE DU TERMINAL DE L ESCAUT 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 STE DU TERMINAL DE L ESCAUT operate?
STE DU TERMINAL DE L ESCAUT operates in the sector Manutention portuaire (NAF code 52.24A). 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