Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2015-11-24 (10 years)Status: ActiveBusiness sector: Transports urbains et suburbains de voyageursLocation: SAINT-DENIS (93210), Seine-Saint-Denis
TRANSKEO T11 : revenue, balance sheet and financial ratios
TRANSKEO T11 is a French company
founded 10 years ago,
specialized in the sector Transports urbains et suburbains de voyageurs.
Based in SAINT-DENIS (93210),
this company of category GE
shows in 2024 a revenue of 22.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANSKEO T11 (SIREN 814900031)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
22 247 876 €
19 380 177 €
18 160 200 €
18 340 324 €
17 557 654 €
16 457 590 €
16 618 830 €
15 713 757 €
3 618 000 €
Net income
2 185 330 €
1 928 603 €
1 403 304 €
717 418 €
811 147 €
536 502 €
400 052 €
655 823 €
47 499 €
EBITDA
2 837 818 €
2 775 947 €
2 066 923 €
1 110 631 €
1 332 874 €
613 428 €
-147 275 €
1 218 654 €
53 275 €
Net margin
9.8%
10.0%
7.7%
3.9%
4.6%
3.3%
2.4%
4.2%
1.3%
Revenue and income statement
In 2024, TRANSKEO T11 achieves revenue of 22.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +25.5%. Vs 2023, growth of +15% (19.4 M€ -> 22.2 M€). After deducting consumption (147 €), gross margin stands at 22.2 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 2.8 M€, representing 12.8% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.2 M€, i.e. 9.8% 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
22 247 876 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
22 247 729 €
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
2 837 818 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 858 596 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 185 330 €
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
12.7%
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 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 65%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.04%
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
64.747%
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
10.061%
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
0.002
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.027
7.792
1.125
0.763
0.128
13.164
0.184
0.04
Financial autonomy
36.357
21.268
31.819
45.395
41.505
45.132
56.904
60.45
64.747
Repayment capacity
0.0
0.001
2.5
0.061
0.032
0.007
0.536
0.007
0.002
Cash flow / Revenue
1.379%
4.234%
0.488%
3.545%
5.356%
4.446%
8.212%
10.382%
10.061%
Sector positioning
Debt ratio
0.042024
2022
2023
2024
Q1: 0.0
Med: 0.28
Q3: 27.58
Good-32 pts over 3 years
In 2024, the debt ratio of TRANSKEO T11 (0.04) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
64.75%2024
2022
2023
2024
Q1: 6.39%
Med: 17.87%
Q3: 42.0%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of TRANSKEO T11 (64.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.09 years
Average-24 pts over 3 years
In 2024, the repayment capacity of TRANSKEO T11 (0.00) 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 283.50. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
283.504
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
0.0
Liquidity indicators evolution TRANSKEO T11
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
156.001
125.973
149.592
180.029
163.415
176.818
277.498
252.337
283.504
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.005
0.0
0.0
0.0
Sector positioning
Liquidity ratio
283.52024
2022
2023
2024
Q1: 100.43
Med: 129.12
Q3: 209.11
Excellent
In 2024, the liquidity ratio of TRANSKEO T11 (283.50) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.6x
Average
In 2024, the interest coverage of TRANSKEO T11 (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. 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: 60 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 67 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Overall, WCR represents 214 days of revenue, i.e. 13.3 M€ to permanently finance. Over 2016-2024, WCR increased by +502%, requiring additional financing.
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
13 255 507 €
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
60 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
67 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
214 j
WCR and payment terms evolution TRANSKEO T11
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 203 326 €
9 090 094 €
6 114 732 €
4 418 205 €
6 706 673 €
8 135 584 €
8 387 652 €
9 624 196 €
13 255 507 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
156
35
29
60
89
29
5
92
60
Supplier payment term (days)
243
185
80
34
80
88
47
46
67
Positioning of TRANSKEO T11 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 TRANSKEO T11 is estimated at
10 739 225 €
(range 4 716 570€ - 20 624 073€).
With an EBITDA of 2 837 818€, 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
4716k€10739k€20624k€
10 739 225 €Range: 4 716 570€ - 20 624 073€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 837 818 €×4.2x
Estimation11 945 655 €
5 707 599€ - 22 345 024€
Revenue Multiple30%
22 247 876 €×0.48x
Estimation10 721 356 €
4 275 646€ - 19 053 639€
Net Income Multiple20%
2 185 330 €×3.5x
Estimation7 749 955 €
2 900 386€ - 18 677 348€
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 TRANSKEO T11 with other companies in the same sector:
Yes, TRANSKEO T11 generated a net profit of 2.2 M€ in 2024.
Where is the headquarters of TRANSKEO T11 ?
The headquarters of TRANSKEO T11 is located in SAINT-DENIS (93210), in the department Seine-Saint-Denis.
Where to find the tax return of TRANSKEO T11 ?
The tax return of TRANSKEO T11 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 TRANSKEO T11 operate?
TRANSKEO T11 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.
Item evolution
Rotate your phone to landscape mode to view the chart