Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2018-01-01 (8 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: CLAIRVAUX-LES-LACS (39130), Jura
TAXI LANAUD : revenue, balance sheet and financial ratios
TAXI LANAUD is a French company
founded 8 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in CLAIRVAUX-LES-LACS (39130),
this company of category PME
shows in 2024 a revenue of 352 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
En 2024, TAXI LANAUD alcanza unos ingresos de 352 k€. En el período 2020-2024, la empresa muestra un fuerte crecimiento con una TCAC de +10.5%. Vs 2021, crecimiento de +25% (281 k€ -> 352 k€). Tras deducir el consumo (0 €), el margen bruto se sitúa en 352 k€, es decir, una tasa del 100%. El EBITDA alcanza 47 k€, representando el 13.5% de los ingresos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 30 k€, es decir, el 8.6% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
351 776 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
351 776 €
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
47 373 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 559 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
30 328 €
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
13.5%
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 583%. Situación crítica: la deuda supera significativamente los fondos propios. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 12%. Baja autonomía: la empresa depende fuertemente de financiación externa. La capacidad de reembolso indica que se necesitarían 4.5 años de flujo de caja. Este ratio permanece dentro de los estándares bancarios habituales. El flujo de caja representa el 11.5% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
583.14%
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
12.296%
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
11.521%
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
4.537
Solvency indicators evolution TAXI LANAUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2024
Debt ratio
597.25
539.898
583.14
Financial autonomy
7.779
8.879
12.296
Repayment capacity
5.17
3.111
4.537
Cash flow / Revenue
8.727%
13.941%
11.521%
Sector positioning
Ratio de endeudamiento
583.142024
2020
2021
2024
Q1: 0.0
Med: 7.13
Q3: 77.48
Vigilar
En 2024, el ratio de endeudamiento de TAXI LANAUD (583.14) se sitúa en el top 25% del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un ratio alto puede indicar dependencia excesiva de financiación externa.
Autonomía financiera
12.3%2024
2020
2021
2024
Q1: 0.0%
Med: 12.74%
Q3: 46.65%
Average+19 pts over 3 years
En 2024, el autonomía financiera de TAXI LANAUD (12.3%) 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
4.54 ans2024
2020
2021
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.42 ans
Average
En 2024, el capacidad de reembolso de TAXI LANAUD (4.5 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 0.00. Alerta: la deuda a corto plazo supera el activo circulante. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 11.0x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
0.0
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
11.048
Liquidity indicators evolution TAXI LANAUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2021
2024
Liquidity ratio
132.341
134.454
0.0
Interest coverage
5.203
4.017
11.048
Sector positioning
Ratio de liquidez
0.02024
2020
2021
2024
Q1: 45.75
Med: 152.43
Q3: 398.23
Vigilar-16 pts over 3 years
En 2024, el ratio de liquidez de TAXI LANAUD (0.00) se sitúa en el 25% más bajo del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Un ratio inferior a 1 puede señalar tensiones potenciales de flujo de caja.
Cobertura de intereses
11.05x2024
2020
2021
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.77x
Excelente
En 2024, el cobertura de intereses de TAXI LANAUD (11.1x) 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: 0 días. Plazo proveedores: 10 días. Situación favorable. El FM es negativo (-37 días): las operaciones generan estructuralmente tesorería. En 2020-2024, el FM aumentó en +54%.
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
-36 641 €
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
0 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
10 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
-37 j
WCR and payment terms evolution TAXI LANAUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2021
2024
Operating WCR
-78 909 €
-86 699 €
-36 641 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
20
11
0
Supplier payment term (days)
11
18
10
Positioning of TAXI LANAUD 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 LANAUD is estimated at
197 947 €
(range 111 530€ - 371 807€).
With an EBITDA of 47 373€, 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 value2024
116 transactions
111k€197k€371k€
197 947 €Range: 111 530€ - 371 807€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
47 373 €×4.6x
Estimation220 201 €
125 108€ - 393 065€
Revenue Multiple30%
351 776 €×0.61x
Estimation214 089 €
124 684€ - 380 943€
Net Income Multiple20%
30 328 €×3.9x
Estimation118 100 €
57 855€ - 304 961€
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 LANAUD with other companies in the same sector:
Yes, TAXI LANAUD generated a net profit of 30 k€ in 2024.
Where is the headquarters of TAXI LANAUD ?
The headquarters of TAXI LANAUD is located in CLAIRVAUX-LES-LACS (39130), in the department Jura.
Where to find the tax return of TAXI LANAUD ?
The tax return of TAXI LANAUD 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 LANAUD operate?
TAXI LANAUD 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