Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1995-01-05 (31 years)Status: ActiveBusiness sector: Location de logementsLocation: GEVREY-CHAMBERTIN (21220), Cote-d'Or
STOCK TRANS SERVICE : revenue, balance sheet and financial ratios
STOCK TRANS SERVICE is a French company
founded 31 years ago,
specialized in the sector Location de logements.
Based in GEVREY-CHAMBERTIN (21220),
this company of category PME
shows in 2024 a revenue of 807 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - STOCK TRANS SERVICE (SIREN 399635309)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
806 785 €
810 702 €
854 235 €
865 615 €
890 106 €
947 231 €
912 277 €
980 899 €
866 079 €
Net income
263 811 €
229 142 €
183 142 €
305 610 €
264 832 €
228 022 €
167 236 €
128 912 €
112 201 €
EBITDA
481 855 €
488 670 €
431 314 €
599 570 €
555 560 €
501 472 €
447 652 €
388 813 €
340 455 €
Net margin
32.7%
28.3%
21.4%
35.3%
29.8%
24.1%
18.3%
13.1%
13.0%
Revenue and income statement
In 2024, STOCK TRANS SERVICE achieves revenue of 807 k€. Activity remains stable over the period (CAGR: -0.9%). Slight decline of -0% vs 2023. After deducting consumption (0 €), gross margin stands at 807 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 482 k€, representing 59.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 264 k€, i.e. 32.7% 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
806 785 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
806 785 €
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
481 855 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
311 928 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
263 811 €
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
59.7%
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 8%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 85%. 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 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 59.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
8.003%
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
84.722%
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
59.87%
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
0.487
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
Debt ratio
95.376
128.561
100.39
74.71
53.513
36.2
24.613
15.244
8.003
Financial autonomy
45.565
41.263
44.541
52.529
61.147
69.362
71.861
74.589
84.722
Repayment capacity
3.895
5.157
4.029
3.056
2.279
1.656
1.508
0.9
0.487
Cash flow / Revenue
37.243%
36.76%
44.073%
47.531%
55.576%
60.928%
48.615%
56.9%
59.87%
Sector positioning
Debt ratio
8.02024
2022
2023
2024
Q1: -230.03
Med: 0.0
Q3: 65.81
Average
In 2024, the debt ratio of STOCK TRANS SERVICE (8.00) 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
84.72%2024
2022
2023
2024
Q1: 0.0%
Med: 8.97%
Q3: 61.89%
Excellent+11 pts over 3 years
In 2024, the financial autonomy of STOCK TRANS SERVICE (84.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.49 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 16.0 years
Average
In 2024, the repayment capacity of STOCK TRANS SERVICE (0.49) 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 650.79. 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 1.1x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
650.795
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
1.145
Liquidity indicators evolution STOCK TRANS SERVICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
258.346
357.069
251.925
362.254
585.525
786.639
477.061
408.173
650.795
Interest coverage
9.588
8.125
7.097
5.3
3.923
2.821
2.779
2.025
1.145
Sector positioning
Liquidity ratio
650.792024
2022
2023
2024
Q1: 9.77
Med: 137.87
Q3: 789.07
Good
In 2024, the liquidity ratio of STOCK TRANS SERVICE (650.79) 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
1.15x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 18.69x
Good
In 2024, the interest coverage of STOCK TRANS SERVICE (1.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 32 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 196 days. Excellent situation: suppliers finance 164 days of the operating cycle (retail model). WCR is negative (-7 days): operations structurally generate cash. Notable WCR improvement over the period (-114%), 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
-15 353 €
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
32 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
196 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
-7 j
WCR and payment terms evolution STOCK TRANS SERVICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
107 567 €
158 229 €
4 151 €
93 245 €
217 319 €
31 171 €
119 063 €
96 887 €
-15 353 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
69
43
56
53
106
39
33
56
32
Supplier payment term (days)
139
50
142
143
98
127
241
452
196
Positioning of STOCK TRANS SERVICE in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 169 transactions of similar company sales
in 2024,
the value of STOCK TRANS SERVICE is estimated at
1 903 924 €
(range 539 836€ - 3 424 453€).
With an EBITDA of 481 855€, the sector multiple of 5.6x is applied.
The price/revenue ratio is 0.81x
(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 value2024
169 transactions
539k€1903k€3424k€
1 903 924 €Range: 539 836€ - 3 424 453€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
481 855 €×5.6x
Estimation2 698 305 €
714 259€ - 4 816 142€
Revenue Multiple30%
806 785 €×0.81x
Estimation650 775 €
248 682€ - 1 213 536€
Net Income Multiple20%
263 811 €×6.8x
Estimation1 797 695 €
540 510€ - 3 261 609€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 169 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 (Location de logements)
Compare STOCK TRANS SERVICE with other companies in the same sector:
Frequently asked questions about STOCK TRANS SERVICE
What is the revenue of STOCK TRANS SERVICE ?
The revenue of STOCK TRANS SERVICE in 2024 is 807 k€.
Is STOCK TRANS SERVICE profitable?
Yes, STOCK TRANS SERVICE generated a net profit of 264 k€ in 2024.
Where is the headquarters of STOCK TRANS SERVICE ?
The headquarters of STOCK TRANS SERVICE is located in GEVREY-CHAMBERTIN (21220), in the department Cote-d'Or.
Where to find the tax return of STOCK TRANS SERVICE ?
The tax return of STOCK TRANS SERVICE 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 STOCK TRANS SERVICE operate?
STOCK TRANS SERVICE operates in the sector Location de logements (NAF code 68.20A). 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