Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-11-17 (11 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: LUE (40210), Landes
TAXI DE L OYAT ASSISTANCE : revenue, balance sheet and financial ratios
TAXI DE L OYAT ASSISTANCE is a French company
founded 11 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in LUE (40210),
this company of category PME
shows in 2025 a revenue of 514 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TAXI DE L OYAT ASSISTANCE (SIREN 805279577)
Indicator
2025
2024
2023
2022
2017
Revenue
514 452 €
525 057 €
432 940 €
315 745 €
76 092 €
Net income
95 088 €
102 902 €
91 852 €
40 113 €
31 414 €
EBITDA
184 766 €
185 622 €
175 682 €
92 522 €
35 161 €
Net margin
18.5%
19.6%
21.2%
12.7%
41.3%
Revenue and income statement
In 2025, TAXI DE L OYAT ASSISTANCE achieves revenue of 514 k€. Over the period 2017-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +27.0%. Slight decline of -2% vs 2024. After deducting consumption (0 €), gross margin stands at 514 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 185 k€, representing 35.9% 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 95 k€, i.e. 18.5% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
514 452 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
514 452 €
EBITDA (2025)
?
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
184 766 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
145 628 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
95 088 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
35.9%
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 20%. 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 68%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 30.9% 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 (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
19.626%
Financial autonomy (2025)
?
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
67.512%
Cash flow / Revenue (2025)
?
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
30.906%
Repayment capacity (2025)
?
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
0.414
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution TAXI DE L OYAT ASSISTANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2022
2023
2024
2025
Debt ratio
41.824
554.489
147.898
58.12
19.626
Financial autonomy
63.771
13.722
26.582
46.544
67.512
Repayment capacity
0.429
2.932
1.332
0.891
0.414
Cash flow / Revenue
46.291%
27.319%
35.254%
29.849%
30.906%
Sector positioning
Debt ratio
19.632025
2023
2024
2025
Q1: 0.0
Med: 27.23
Q3: 120.47
Good-32 pts over 3 years
In 2025, the debt ratio of TAXI DE L OYAT ASSISTANCE (19.63) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
67.51%2025
2023
2024
2025
Q1: 1.76%
Med: 30.21%
Q3: 58.15%
Excellent+20 pts over 3 years
In 2025, the financial autonomy of TAXI DE L OYAT ASSISTANCE (67.5%) 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
0.41 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.2 years
Q3: 2.57 years
Average-17 pts over 3 years
In 2025, the repayment capacity of TAXI DE L OYAT ASSISTANCE (0.41) 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 175.28. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2025)
?
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
175.284
Interest coverage (2025)
?
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
0.303
Liquidity indicators evolution TAXI DE L OYAT ASSISTANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2022
2023
2024
2025
Liquidity ratio
854.604
349.036
90.427
110.391
175.284
Interest coverage
0.0
1.792
0.723
0.487
0.303
Sector positioning
Liquidity ratio
175.282025
2023
2024
2025
Q1: 81.37
Med: 168.49
Q3: 410.28
Good+19 pts over 3 years
In 2025, the liquidity ratio of TAXI DE L OYAT ASSISTANCE (175.28) 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
0.3x2025
2023
2024
2025
Q1: 0.0x
Med: 0.0x
Q3: 6.68x
Good-6 pts over 3 years
In 2025, the interest coverage of TAXI DE L OYAT ASSISTANCE (0.3x) 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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 9 days. Favorable situation: supplier credit is longer than customer credit by 6 days. WCR is negative (-60 days): operations structurally generate cash. Notable WCR improvement over the period (-5644%), freeing up cash.
Operating WCR (2025)
?
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
-85 337 €
Customer credit (2025)
?
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
3 j
Supplier credit (2025)
?
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
9 j
Inventory turnover (2025)
?
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 (2025)
?
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
-60 j
WCR and payment terms evolution TAXI DE L OYAT ASSISTANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2022
2023
2024
2025
Operating WCR
1 539 €
-20 845 €
-172 955 €
-125 903 €
-85 337 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
23
0
0
3
3
Supplier payment term (days)
15
11
11
10
9
Positioning of TAXI DE L OYAT ASSISTANCE 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 TAXI DE L OYAT ASSISTANCE is estimated at
597 402 €
(range 334 956€ - 1 124 886€).
With an EBITDA of 184 766€, the sector multiple of 4.6x is applied.
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 value2025
116 transactions
334k€597k€1124k€
597 402 €Range: 334 956€ - 1 124 886€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
184 766 €×4.6x
Estimation858 837 €
487 950€ - 1 533 048€
Revenue Multiple30%
514 452 €×0.61x
Estimation313 092 €
182 343€ - 557 106€
Net Income Multiple20%
95 088 €×3.9x
Estimation370 280 €
181 395€ - 956 152€
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 TAXI DE L OYAT ASSISTANCE with other companies in the same sector:
Frequently asked questions about TAXI DE L OYAT ASSISTANCE
What is the revenue of TAXI DE L OYAT ASSISTANCE ?
The revenue of TAXI DE L OYAT ASSISTANCE in 2025 is 514 k€.
Is TAXI DE L OYAT ASSISTANCE profitable?
Yes, TAXI DE L OYAT ASSISTANCE generated a net profit of 95 k€ in 2025.
Where is the headquarters of TAXI DE L OYAT ASSISTANCE ?
The headquarters of TAXI DE L OYAT ASSISTANCE is located in LUE (40210), in the department Landes.
Where to find the tax return of TAXI DE L OYAT ASSISTANCE ?
The tax return of TAXI DE L OYAT ASSISTANCE 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 TAXI DE L OYAT ASSISTANCE operate?
TAXI DE L OYAT ASSISTANCE 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