Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2018-12-03 (7 years)Status: ActiveBusiness sector: Transports urbains et suburbains de voyageursLocation: VERDUN (55100), Meuse
TRANSDEV VERDUN : revenue, balance sheet and financial ratios
TRANSDEV VERDUN is a French company
founded 7 years ago,
specialized in the sector Transports urbains et suburbains de voyageurs.
Based in VERDUN (55100),
this company of category GE
shows in 2024 a revenue of 221 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Aucun signal de fragilité majeur : rentabilité positive et structure financière équilibrée.
In summary, TRANSDEV VERDUN combines a growing business with positive profitability. Its financial structure is solid, with debt well contained relative to its sector.
Financial history - TRANSDEV VERDUN (SIREN 844404079)
Indicator
2024
2023
2022
2021
2020
2019
2018
Revenue
220 612 €
194 796 €
190 580 €
183 036 €
115 414 €
66 058 €
N/C
Net income
55 719 €
60 069 €
7 112 €
69 358 €
20 173 €
-25 515 €
-2 539 €
EBITDA
35 058 €
88 046 €
35 325 €
121 030 €
26 627 €
-30 873 €
-2 539 €
Net margin
25.3%
30.8%
3.7%
37.9%
17.5%
-38.6%
N/C
Revenue and income statement
In 2024, TRANSDEV VERDUN achieves revenue of 221 k€. Over the period 2020-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +17.6%. Vs 2023, growth of +13% (195 k€ -> 221 k€). EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 35 k€, representing 15.9% of revenue. Warning negative scissor effect: despite revenue change (+13%), EBITDA varies by -60%, reducing margin by 29.3 pts. This reflects costs rising faster than revenue. This ratio is slightly less favorable than the sector median (3.1%). Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 56 k€, i.e. 25.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
220 612 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
220 612 €
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
35 058 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
77 877 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
55 719 €
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
1.6%
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
The debt ratio (= Financial debt / Equity x 100) stands at 0%. Compared with its sector, this ratio places the company among the best positioned (sector median: 0.4%). Financial autonomy (= Equity / Total assets x 100) reaches 18%. This ratio is more favorable than the sector median (16.1%). Cash flow represents 2.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This ratio is more favorable than the sector median (1.8%).
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
0.0%
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
18.02%
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
2.25%
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
0.0
Asset age ratio (2024)
?
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
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
74.61
7.447
11.493
21.251
18.914
17.047
18.023
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
None%
-4.933%
1.796%
5.681%
2.902%
4.328%
2.247%
Sector positioning
Debt ratio
0.0%2024
Q1: 0.0%
Med: 0.38%
Q3: 18.69%
Excellent-23 pts over 3 years
In 2024, the debt ratio of TRANSDEV VERDUN (0.0%) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
18.02%2024
Q1: 7.75%
Med: 16.14%
Q3: 32.43%
Good+13 pts over 3 years
In 2024, the financial autonomy of TRANSDEV VERDUN (18.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 1.16. This ratio is slightly less favorable than the sector median (1.3). The interest coverage ratio (= EBIT / Interest expenses) is 12.2x. Operating income very largely covers interest expenses: high safety margin.
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
1.16
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
12.19
Liquidity indicators evolution TRANSDEV VERDUN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
3.93856
1.02853
0.89723
0.98129
1.04251
1.06985
1.15917
Interest coverage
0.0
0.0
7.928
0.0
0.64
6.318
12.188
Sector positioning
Liquidity ratio
1.162024
Q1: 1.04
Med: 1.27
Q3: 1.74
Average+13 pts over 3 years
In 2024, the liquidity ratio of TRANSDEV VERDUN (1.16) 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.
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: 967 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 48 days. The gap of 919 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 573 days of revenue, i.e. 351 k€ to permanently finance. Between 2021 and 2024, WCR improved by 156 days of revenue, freeing up cash.
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
351 194 €
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
967 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
48 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
573 j
WCR and payment terms evolution TRANSDEV VERDUN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
792 008 €
285 711 €
370 822 €
402 114 €
405 256 €
351 194 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
2866
683
356
939
1105
967
Supplier payment term (days)
300
356
74
76
71
65
48
Positioning of TRANSDEV VERDUN in its sector
Comparison with sector Transports urbains et suburbains de voyageurs
Valuation estimate
Based on 206 transactions of similar company sales
(all years),
the value of TRANSDEV VERDUN is estimated at
145 201 €
(range 62 764€ - 289 947€).
With an EBITDA of 35 058€, the sector multiple of 4.2x is applied.
The price/revenue ratio is 0.48x
(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.
Estimated enterprise value2024
206 transactions
62k€145k€289k€
145 201 €Range: 62 764€ - 289 947€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
35 058 €×4.2x
Estimation147 575 €
70 511€ - 276 047€
Revenue Multiple30%
220 612 €×0.48x
Estimation106 314 €
42 398€ - 188 938€
Net Income Multiple20%
55 719 €×3.5x
Estimation197 599 €
73 951€ - 476 213€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 206 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 urbains et suburbains de voyageurs)
Compare TRANSDEV VERDUN with other companies in the same sector:
Yes, TRANSDEV VERDUN generated a net profit of 56 k€ in 2024.
Where is the headquarters of TRANSDEV VERDUN ?
The headquarters of TRANSDEV VERDUN is located in VERDUN (55100), in the department Meuse.
Where to find the tax return of TRANSDEV VERDUN ?
The tax return of TRANSDEV VERDUN 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 TRANSDEV VERDUN operate?
TRANSDEV VERDUN operates in the sector Transports urbains et suburbains de voyageurs (NAF code 49.31Z). See the 'Sector positioning' section above to compare the company with its competitors.