Employees: NN (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2016-12-27 (9 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: BELARGA (34230), Herault
TAXI MONTPELLIERAIN 34 : revenue, balance sheet and financial ratios
TAXI MONTPELLIERAIN 34 is a French company
founded 9 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in BELARGA (34230),
this company of category PME
shows in 2022 a revenue of 64 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TAXI MONTPELLIERAIN 34 (SIREN 824602395)
Indicator
2022
2021
2020
2019
Revenue
63 795 €
44 901 €
53 425 €
58 317 €
Net income
11 032 €
23 377 €
34 629 €
19 017 €
EBITDA
31 253 €
39 174 €
46 868 €
34 301 €
Net margin
17.3%
52.1%
64.8%
32.6%
Revenue and income statement
En 2022, TAXI MONTPELLIERAIN 34 alcanza unos ingresos de 64 k€. Los ingresos crecen positivamente durante 4 años (TCAC: +3.0%). Vs 2021, crecimiento de +42% (45 k€ -> 64 k€). Tras deducir el consumo (0 €), el margen bruto se sitúa en 64 k€, es decir, una tasa del 100%. El EBITDA alcanza 31 k€, representando el 49.0% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (+42%), el EBITDA varía en -20%, reduciendo el margen en 38.3 puntos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 11 k€, es decir, el 17.3% de los ingresos.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
63 795 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
63 795 €
EBITDA (2022)
?
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
31 253 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
14 647 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
11 032 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
49.0%
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 69%. La deuda permanece bajo control. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 40%. El equilibrio entre fondos propios y deuda es satisfactorio. La capacidad de reembolso indica que se necesitarían 3.2 años de flujo de caja. Este ratio permanece dentro de los estándares bancarios habituales. El flujo de caja representa el 36.0% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
69.087%
Financial autonomy (2022)
?
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
39.733%
Cash flow / Revenue (2022)
?
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
35.998%
Repayment capacity (2022)
?
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
3.226
Asset age ratio (2022)
?
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
2019
2020
2021
2022
Debt ratio
297.822
130.583
98.834
69.087
Financial autonomy
73.218
55.565
48.888
39.733
Repayment capacity
4.099
2.267
2.958
3.226
Cash flow / Revenue
41.338%
73.25%
71.575%
35.998%
Sector positioning
Ratio de endeudamiento
69.092022
2020
2021
2022
Q1: 0.0
Med: 18.54
Q3: 118.31
Average-8 pts over 3 years
En 2022, el ratio de endeudamiento de TAXI MONTPELLIERAIN 34 (69.09) 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
39.73%2022
2020
2021
2022
Q1: 0.69%
Med: 30.07%
Q3: 62.37%
Bueno-9 pts over 3 years
En 2022, el autonomía financiera de TAXI MONTPELLIERAIN 34 (39.7%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
3.23 ans2022
2020
2021
2022
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.64 ans
Average
En 2022, el capacidad de reembolso de TAXI MONTPELLIERAIN 34 (3.2 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 538.99. 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 4.3x. Los gastos financieros están adecuadamente cubiertos por las operaciones.
Liquidity ratio (2022)
?
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
538.992
Interest coverage (2022)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
Liquidity ratio
12.548
230.014
775.18
538.992
Interest coverage
6.044
3.766
3.921
4.288
Sector positioning
Ratio de liquidez
538.992022
2020
2021
2022
Q1: 60.48
Med: 166.96
Q3: 406.28
Excelente+20 pts over 3 years
En 2022, el ratio de liquidez de TAXI MONTPELLIERAIN 34 (538.99) 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
4.29x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.09x
Excelente
En 2022, el cobertura de intereses de TAXI MONTPELLIERAIN 34 (4.3x) 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: 10 días. La empresa debe financiar 4 días de desfase. El FM es negativo (-11 días): las operaciones generan estructuralmente tesorería. En 2019-2022, el FM aumentó en +89%.
Operating WCR (2022)
?
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
-1 893 €
Customer credit (2022)
?
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 (2022)
?
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 (2022)
?
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 (2022)
?
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
-11 j
WCR and payment terms evolution TAXI MONTPELLIERAIN 34
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
Operating WCR
-17 886 €
-4 258 €
9 651 €
-1 893 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
4
58
14
Supplier payment term (days)
7
23
7
10
Positioning of TAXI MONTPELLIERAIN 34 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 MONTPELLIERAIN 34 is estimated at
92 875 €
(range 52 260€ - 172 568€).
With an EBITDA of 31 253€, 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 value2022
116 transactions
52k€92k€172k€
92 875 €Range: 52 260€ - 172 568€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
31 253 €×4.6x
Estimation145 272 €
82 536€ - 259 314€
Revenue Multiple30%
63 795 €×0.61x
Estimation38 825 €
22 612€ - 69 084€
Net Income Multiple20%
11 032 €×3.9x
Estimation42 959 €
21 045€ - 110 932€
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 MONTPELLIERAIN 34 with other companies in the same sector:
Frequently asked questions about TAXI MONTPELLIERAIN 34
What is the revenue of TAXI MONTPELLIERAIN 34 ?
The revenue of TAXI MONTPELLIERAIN 34 in 2022 is 64 k€.
Is TAXI MONTPELLIERAIN 34 profitable?
Yes, TAXI MONTPELLIERAIN 34 generated a net profit of 11 k€ in 2022.
Where is the headquarters of TAXI MONTPELLIERAIN 34 ?
The headquarters of TAXI MONTPELLIERAIN 34 is located in BELARGA (34230), in the department Herault.
Where to find the tax return of TAXI MONTPELLIERAIN 34 ?
The tax return of TAXI MONTPELLIERAIN 34 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 MONTPELLIERAIN 34 operate?
TAXI MONTPELLIERAIN 34 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