Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2013-04-25 (13 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: LE BROC (06510), Alpes-Maritimes
TRANSCAN TRANSPORTS : revenue, balance sheet and financial ratios
TRANSCAN TRANSPORTS is a French company
founded 13 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in LE BROC (06510),
this company of category ETI
shows in 2023 a revenue of 9.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANSCAN TRANSPORTS (SIREN 793186289)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
9 819 399 €
9 429 020 €
7 129 249 €
5 613 846 €
6 151 781 €
6 916 860 €
6 442 834 €
6 007 407 €
Net income
127 277 €
221 121 €
278 947 €
160 854 €
179 306 €
217 317 €
179 760 €
124 517 €
EBITDA
168 020 €
61 464 €
133 683 €
118 823 €
68 471 €
174 887 €
230 830 €
158 256 €
Net margin
1.3%
2.3%
3.9%
2.9%
2.9%
3.1%
2.8%
2.1%
Revenue and income statement
In 2023, TRANSCAN TRANSPORTS achieves revenue of 9.8 M€. Over the period 2016-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +7.3%. Vs 2022: +4%. After deducting consumption (0 €), gross margin stands at 9.8 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 168 k€, representing 1.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 127 k€, i.e. 1.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
9 819 399 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 819 399 €
EBITDA (2023)
?
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
168 020 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
211 112 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
127 277 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.7%
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
33.89%
Financial autonomy (2023)
?
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
28.06%
Cash flow / Revenue (2023)
?
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
1.281%
Repayment capacity (2023)
?
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
1.838
Asset age ratio (2023)
?
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
2022
2023
Debt ratio
8.107
21.797
21.552
7.003
24.02
17.61
15.487
33.89
Financial autonomy
44.096
42.056
55.811
61.2
51.792
50.479
51.502
28.06
Repayment capacity
0.574
1.283
2.786
-9.131
18.445
8.651
-51.06
1.838
Cash flow / Revenue
2.111%
2.836%
1.447%
-0.184%
0.379%
0.547%
-0.068%
1.281%
Sector positioning
Debt ratio
33.892023
2021
2022
2023
Q1: 4.55
Med: 33.71
Q3: 97.62
Average+15 pts over 3 years
In 2023, the debt ratio of TRANSCAN TRANSPORTS (33.89) 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
28.06%2023
2021
2022
2023
Q1: 17.6%
Med: 34.08%
Q3: 51.24%
Average-34 pts over 3 years
In 2023, the financial autonomy of TRANSCAN TRANSPORTS (28.1%) 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
1.84 years2023
2021
2022
2023
Q1: -0.01 years
Med: 0.11 years
Q3: 2.15 years
Average
In 2023, the repayment capacity of TRANSCAN TRANSPORTS (1.84) 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 136.18. 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 8.6x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
136.175
Interest coverage (2023)
?
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
2023
Liquidity ratio
144.882
174.352
289.171
250.287
262.609
234.206
231.256
136.175
Interest coverage
0.433
1.236
1.275
1.157
0.79
0.937
2.013
8.551
Sector positioning
Liquidity ratio
136.182023
2021
2022
2023
Q1: 126.62
Med: 173.62
Q3: 248.44
Average-39 pts over 3 years
In 2023, the liquidity ratio of TRANSCAN TRANSPORTS (136.18) 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
8.55x2023
2021
2022
2023
Q1: 0.0x
Med: 0.07x
Q3: 3.19x
Excellent+14 pts over 3 years
In 2023, the interest coverage of TRANSCAN TRANSPORTS (8.6x) 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: 49 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 43 days. The company must finance 6 days of gap between collections and payments. Overall, WCR represents 60 days of revenue, i.e. 1.6 M€ to permanently finance. Over 2016-2023, WCR increased by +53%, requiring additional financing.
Operating WCR (2023)
?
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
1 626 289 €
Customer credit (2023)
?
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
49 j
Supplier credit (2023)
?
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
43 j
Inventory turnover (2023)
?
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 (2023)
?
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
60 j
WCR and payment terms evolution TRANSCAN TRANSPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
1 062 170 €
1 529 980 €
1 450 051 €
1 579 101 €
1 843 924 €
2 844 214 €
3 122 043 €
1 626 289 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
46
53
45
51
59
59
59
49
Supplier payment term (days)
49
50
25
31
33
52
43
43
Positioning of TRANSCAN TRANSPORTS in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 53 transactions of similar company sales
in 2023,
the value of TRANSCAN TRANSPORTS is estimated at
785 536 €
(range 304 969€ - 2 055 415€).
With an EBITDA of 168 020€, the sector multiple of 2.3x is applied.
The price/revenue ratio is 0.19x
(conservative valuation).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
53 tx
304k€785k€2055k€
785 536 €Range: 304 969€ - 2 055 415€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
168 020 €×2.3x
Estimation392 417 €
158 022€ - 1 202 341€
Revenue Multiple30%
9 819 399 €×0.19x
Estimation1 822 437 €
689 783€ - 4 202 155€
Net Income Multiple20%
127 277 €×1.7x
Estimation212 985 €
95 118€ - 967 992€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 53 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 routiers de fret interurbains)
Compare TRANSCAN TRANSPORTS with other companies in the same sector:
Frequently asked questions about TRANSCAN TRANSPORTS
What is the revenue of TRANSCAN TRANSPORTS ?
The revenue of TRANSCAN TRANSPORTS in 2023 is 9.8 M€.
Is TRANSCAN TRANSPORTS profitable?
Yes, TRANSCAN TRANSPORTS generated a net profit of 127 k€ in 2023.
Where is the headquarters of TRANSCAN TRANSPORTS ?
The headquarters of TRANSCAN TRANSPORTS is located in LE BROC (06510), in the department Alpes-Maritimes.
Where to find the tax return of TRANSCAN TRANSPORTS ?
The tax return of TRANSCAN TRANSPORTS 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 TRANSCAN TRANSPORTS operate?
TRANSCAN TRANSPORTS operates in the sector Transports routiers de fret interurbains (NAF code 49.41A). 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