Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2015-05-21 (10 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: SARREGUEMINES (57200), Moselle
TAXI HOFFMANN : revenue, balance sheet and financial ratios
TAXI HOFFMANN is a French company
founded 10 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in SARREGUEMINES (57200),
this company of category PME
shows in 2021 a revenue of 93 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TAXI HOFFMANN (SIREN 811672690)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
92 960 €
79 179 €
98 361 €
101 625 €
112 297 €
103 107 €
Net income
17 429 €
20 684 €
18 828 €
17 959 €
36 364 €
31 417 €
EBITDA
31 248 €
25 297 €
32 309 €
35 699 €
42 673 €
35 065 €
Net margin
18.7%
26.1%
19.1%
17.7%
32.4%
30.5%
Revenue and income statement
En 2021, TAXI HOFFMANN alcanza unos ingresos de 93 k€. La actividad permanece estable durante el período (TCAC: -2.1%). Vs 2020, crecimiento de +17% (79 k€ -> 93 k€). Tras deducir el consumo (0 €), el margen bruto se sitúa en 93 k€, es decir, una tasa del 100%. El EBITDA alcanza 31 k€, representando el 33.6% de los ingresos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 17 k€, es decir, el 18.7% de los ingresos.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
92 960 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
92 960 €
EBITDA (2021)
?
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
31 248 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
21 337 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
17 429 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
33.0%
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 35%. La deuda permanece bajo control. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 25%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 1.1 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 32.4% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
35.247%
Financial autonomy (2021)
?
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
24.819%
Cash flow / Revenue (2021)
?
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
32.359%
Repayment capacity (2021)
?
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
1.073
Asset age ratio (2021)
?
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
Debt ratio
120.345
67.947
57.109
32.568
54.696
35.247
Financial autonomy
47.199
37.772
34.491
23.075
33.825
24.819
Repayment capacity
1.089
1.496
1.275
0.78
1.654
1.073
Cash flow / Revenue
30.81%
33.044%
31.166%
32.551%
35.751%
32.359%
Sector positioning
Ratio de endeudamiento
35.252021
2019
2020
2021
Q1: 0.0
Med: 24.17
Q3: 131.65
Average
En 2021, el ratio de endeudamiento de TAXI HOFFMANN (35.25) 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
24.82%2021
2019
2020
2021
Q1: 1.26%
Med: 31.26%
Q3: 63.65%
Average
En 2021, el autonomía financiera de TAXI HOFFMANN (24.8%) se sitúa por debajo de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Una mejora fortalecería la posición competitiva.
Capacidad de reembolso
1.07 ans2021
2019
2020
2021
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.46 ans
Average+5 pts over 3 years
En 2021, el capacidad de reembolso de TAXI HOFFMANN (1.1 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 1026.20. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 2.7x. Los gastos financieros están adecuadamente cubiertos por las operaciones.
Liquidity ratio (2021)
?
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
1026.201
Interest coverage (2021)
?
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
2.666
Liquidity indicators evolution TAXI HOFFMANN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
156.767
536.851
730.204
712.923
977.69
1026.201
Interest coverage
2.672
1.947
3.143
2.659
3.854
2.666
Sector positioning
Ratio de liquidez
1026.22021
2019
2020
2021
Q1: 66.28
Med: 184.65
Q3: 474.14
Excelente
En 2021, el ratio de liquidez de TAXI HOFFMANN (1026.20) se sitúa en el top 25% del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio superior a 1 asegura cobertura cómoda de vencimientos a corto plazo.
Cobertura de intereses
2.67x2021
2019
2020
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.78x
Excelente+8 pts over 3 years
En 2021, el cobertura de intereses de TAXI HOFFMANN (2.7x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
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: 14 días. Plazo proveedores: 46 días. Excelente situación: los proveedores financian 32 días del ciclo operativo. El FM representa 35 días de ingresos. En 2016-2021, el FM aumentó en +131%.
Operating WCR (2021)
?
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
9 014 €
Customer credit (2021)
?
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
14 j
Supplier credit (2021)
?
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
46 j
Inventory turnover (2021)
?
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 (2021)
?
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
35 j
WCR and payment terms evolution TAXI HOFFMANN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
-29 109 €
1 855 €
11 999 €
7 154 €
5 750 €
9 014 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
12
9
12
13
3
14
Supplier payment term (days)
24
35
27
42
52
46
Positioning of TAXI HOFFMANN 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 HOFFMANN is estimated at
103 170 €
(range 57 795€ - 194 887€).
With an EBITDA of 31 248€, 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 value2021
116 transactions
57k€103k€194k€
103 170 €Range: 57 795€ - 194 887€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
31 248 €×4.6x
Estimation145 248 €
82 523€ - 259 272€
Revenue Multiple30%
92 960 €×0.61x
Estimation56 575 €
32 949€ - 100 668€
Net Income Multiple20%
17 429 €×3.9x
Estimation67 870 €
33 249€ - 175 256€
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 HOFFMANN with other companies in the same sector:
Yes, TAXI HOFFMANN generated a net profit of 17 k€ in 2021.
Where is the headquarters of TAXI HOFFMANN ?
The headquarters of TAXI HOFFMANN is located in SARREGUEMINES (57200), in the department Moselle.
Where to find the tax return of TAXI HOFFMANN ?
The tax return of TAXI HOFFMANN 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 HOFFMANN operate?
TAXI HOFFMANN 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