Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2002-08-01 (23 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: FOLKLING (57600), Moselle
TAXIS SAINTE NATHALIE : revenue, balance sheet and financial ratios
TAXIS SAINTE NATHALIE is a French company
founded 23 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in FOLKLING (57600),
this company of category ETI
shows in 2022 a revenue of 720 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TAXIS SAINTE NATHALIE (SIREN 443148903)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
719 562 €
660 403 €
517 176 €
701 191 €
539 749 €
541 012 €
470 186 €
Net income
51 071 €
58 964 €
44 196 €
47 090 €
40 937 €
57 980 €
38 776 €
EBITDA
44 461 €
47 218 €
26 126 €
53 012 €
45 133 €
70 612 €
51 345 €
Net margin
7.1%
8.9%
8.5%
6.7%
7.6%
10.7%
8.2%
Revenue and income statement
In 2022, TAXIS SAINTE NATHALIE achieves revenue of 720 k€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +7.3%. Vs 2021: +9%. After deducting consumption (0 €), gross margin stands at 720 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 44 k€, representing 6.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 51 k€, i.e. 7.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
719 562 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
719 562 €
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
44 461 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
87 562 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
51 071 €
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
6.2%
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 143%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 23%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.6 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 3.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
143.0%
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
23.165%
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
3.239%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Debt ratio
1.213
59.103
57.621
65.426
170.154
68.668
143.0
Financial autonomy
33.831
35.643
27.789
21.314
19.141
25.543
23.165
Repayment capacity
0.019
0.906
1.142
1.349
17.238
2.422
4.594
Cash flow / Revenue
6.923%
8.993%
5.517%
4.676%
1.185%
3.478%
3.239%
Sector positioning
Debt ratio
143.02022
2020
2021
2022
Q1: 0.0
Med: 18.54
Q3: 118.31
Average
In 2022, the debt ratio of TAXIS SAINTE NATHALIE (143.00) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
23.16%2022
2020
2021
2022
Q1: 0.69%
Med: 30.07%
Q3: 62.37%
Average
In 2022, the financial autonomy of TAXIS SAINTE NATHALIE (23.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
4.59 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.0 years
Q3: 1.64 years
Average
In 2022, the repayment capacity of TAXIS SAINTE NATHALIE (4.59) 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 124.13. 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 10.0x. Operating income very largely covers interest expenses: high safety margin.
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
124.126
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
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
61.92
131.171
102.502
73.058
108.059
84.244
124.126
Interest coverage
4.261
2.536
3.583
3.91
8.976
7.465
10.045
Sector positioning
Liquidity ratio
124.132022
2020
2021
2022
Q1: 60.48
Med: 166.96
Q3: 406.28
Average
In 2022, the liquidity ratio of TAXIS SAINTE NATHALIE (124.13) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
10.04x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.09x
Excellent
In 2022, the interest coverage of TAXIS SAINTE NATHALIE (10.0x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 43 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 31 days. The company must finance 12 days of gap between collections and payments. Overall, WCR represents 27 days of revenue, i.e. 54 k€ to permanently finance. Over 2016-2022, WCR increased by +2431%, requiring additional financing.
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
53 708 €
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
43 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
31 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
27 j
WCR and payment terms evolution TAXIS SAINTE NATHALIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-2 304 €
7 525 €
34 323 €
1 536 €
30 038 €
-17 111 €
53 708 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
18
24
33
28
39
39
43
Supplier payment term (days)
65
33
56
58
46
39
31
Positioning of TAXIS SAINTE NATHALIE 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 TAXIS SAINTE NATHALIE is estimated at
274 483 €
(range 154 706€ - 520 926€).
With an EBITDA of 44 461€, 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
154k€274k€520k€
274 483 €Range: 154 706€ - 520 926€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
44 461 €×4.6x
Estimation206 666 €
117 417€ - 368 904€
Revenue Multiple30%
719 562 €×0.61x
Estimation437 921 €
255 042€ - 779 223€
Net Income Multiple20%
51 071 €×3.9x
Estimation198 874 €
97 426€ - 513 541€
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 TAXIS SAINTE NATHALIE with other companies in the same sector:
Frequently asked questions about TAXIS SAINTE NATHALIE
What is the revenue of TAXIS SAINTE NATHALIE ?
The revenue of TAXIS SAINTE NATHALIE in 2022 is 720 k€.
Is TAXIS SAINTE NATHALIE profitable?
Yes, TAXIS SAINTE NATHALIE generated a net profit of 51 k€ in 2022.
Where is the headquarters of TAXIS SAINTE NATHALIE ?
The headquarters of TAXIS SAINTE NATHALIE is located in FOLKLING (57600), in the department Moselle.
Where to find the tax return of TAXIS SAINTE NATHALIE ?
The tax return of TAXIS SAINTE NATHALIE 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 TAXIS SAINTE NATHALIE operate?
TAXIS SAINTE NATHALIE 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