Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2017-03-27 (9 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: MURET (31600), Haute-Garonne
TAXI PERRIER LUC : revenue, balance sheet and financial ratios
TAXI PERRIER LUC is a French company
founded 9 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in MURET (31600),
this company of category PME
shows in 2019 a revenue of 111 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TAXI PERRIER LUC (SIREN 828708123)
Indicator
2019
2018
2017
Revenue
111 277 €
103 738 €
58 817 €
Net income
1 482 €
13 041 €
15 800 €
EBITDA
12 888 €
16 010 €
19 652 €
Net margin
1.3%
12.6%
26.9%
Revenue and income statement
En 2019, TAXI PERRIER LUC alcanza unos ingresos de 111 k€. En el período 2017-2019, la empresa muestra un fuerte crecimiento con una TCAC de +37.5%. Vs 2018: +7%. Tras deducir el consumo (0 €), el margen bruto se sitúa en 111 k€, es decir, una tasa del 100%. El EBITDA alcanza 13 k€, representando el 11.6% de los ingresos. Advertencia efecto tijera negativo: a pesar del cambio en ingresos (+7%), el EBITDA varía en -20%, reduciendo el margen en 3.9 puntos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 1 k€, es decir, el 1.3% de los ingresos.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
111 277 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
111 277 €
EBITDA (2019)
?
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
12 888 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 832 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 482 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
11.6%
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 219%. Situación crítica: la deuda supera significativamente los fondos propios. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 67%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 9.3 años de flujo de caja. Más allá de 7 años, los bancos generalmente consideran el riesgo crediticio como alto. El flujo de caja representa el 6.8% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
219.053%
Financial autonomy (2019)
?
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
67.391%
Cash flow / Revenue (2019)
?
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
6.764%
Repayment capacity (2019)
?
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
9.327
Asset age ratio (2019)
?
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
2017
2018
2019
Debt ratio
430.08
215.992
219.053
Financial autonomy
77.381
65.484
67.391
Repayment capacity
5.051
5.165
9.327
Cash flow / Revenue
27.043%
12.828%
6.764%
Sector positioning
Ratio de endeudamiento
219.052019
2017
2018
2019
Q1: 0.0
Med: 23.16
Q3: 164.41
Average
En 2019, el ratio de endeudamiento de TAXI PERRIER LUC (219.05) 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
67.39%2019
2017
2018
2019
Q1: 1.36%
Med: 31.67%
Q3: 65.56%
Excelente
En 2019, el autonomía financiera de TAXI PERRIER LUC (67.4%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
9.33 ans2019
2017
2018
2019
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.49 ans
Average
En 2019, el capacidad de reembolso de TAXI PERRIER LUC (9.3 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 96.72. 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 13.7x. El resultado de explotación cubre muy ampliamente los gastos financieros.
Liquidity ratio (2019)
?
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
96.721
Interest coverage (2019)
?
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
13.718
Liquidity indicators evolution TAXI PERRIER LUC
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
Liquidity ratio
247.796
316.397
96.721
Interest coverage
4.483
10.781
13.718
Sector positioning
Ratio de liquidez
96.722019
2017
2018
2019
Q1: 49.34
Med: 133.51
Q3: 298.33
Average-32 pts over 3 years
En 2019, el ratio de liquidez de TAXI PERRIER LUC (96.72) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.
Cobertura de intereses
13.72x2019
2017
2018
2019
Q1: 0.0x
Med: 0.07x
Q3: 3.94x
Excelente+6 pts over 3 years
En 2019, el cobertura de intereses de TAXI PERRIER LUC (13.7x) 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: 0 días. Plazo proveedores: 9 días. Situación favorable. El FM es negativo (-13 días): las operaciones generan estructuralmente tesorería.
Operating WCR (2019)
?
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
-4 108 €
Customer credit (2019)
?
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 (2019)
?
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 (2019)
?
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 (2019)
?
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
-13 j
WCR and payment terms evolution TAXI PERRIER LUC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
Operating WCR
-5 022 €
-1 543 €
-4 108 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
14
15
9
Positioning of TAXI PERRIER LUC 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 PERRIER LUC is estimated at
51 424 €
(range 29 415€ - 92 598€).
With an EBITDA of 12 888€, 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 value2019
116 transactions
29k€51k€92k€
51 424 €Range: 29 415€ - 92 598€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
12 888 €×4.6x
Estimation59 907 €
34 036€ - 106 935€
Revenue Multiple30%
111 277 €×0.61x
Estimation67 722 €
39 441€ - 120 503€
Net Income Multiple20%
1 482 €×3.9x
Estimation5 771 €
2 827€ - 14 902€
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 PERRIER LUC with other companies in the same sector:
The revenue of TAXI PERRIER LUC in 2019 is 111 k€.
Is TAXI PERRIER LUC profitable?
Yes, TAXI PERRIER LUC generated a net profit of 1 k€ in 2019.
Where is the headquarters of TAXI PERRIER LUC ?
The headquarters of TAXI PERRIER LUC is located in MURET (31600), in the department Haute-Garonne.
Where to find the tax return of TAXI PERRIER LUC ?
The tax return of TAXI PERRIER LUC 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 PERRIER LUC operate?
TAXI PERRIER LUC 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