Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2010-01-27 (16 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: VITRY-SUR-SEINE (94400), Val-de-Marne
TRANSPORT M.P.L.H. : revenue, balance sheet and financial ratios
TRANSPORT M.P.L.H. is a French company
founded 16 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in VITRY-SUR-SEINE (94400),
this company of category PME
shows in 2022 a revenue of 151 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANSPORT M.P.L.H. (SIREN 519792287)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
151 021 €
176 431 €
186 869 €
161 510 €
181 158 €
122 364 €
105 427 €
Net income
4 024 €
15 383 €
10 062 €
-485 €
3 602 €
3 712 €
1 159 €
EBITDA
5 950 €
28 466 €
19 100 €
10 841 €
5 338 €
5 419 €
7 585 €
Net margin
2.7%
8.7%
5.4%
-0.3%
2.0%
3.0%
1.1%
Revenue and income statement
In 2022, TRANSPORT M.P.L.H. achieves revenue of 151 k€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +6.2%. Significant drop of -14% vs 2021. After deducting consumption (0 €), gross margin stands at 151 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 6 k€, representing 3.9% of revenue. Warning negative scissor effect: despite revenue change (-14%), EBITDA varies by -79%, reducing margin by 12.2 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4 k€, i.e. 2.7% 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
151 021 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
151 021 €
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
5 950 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 949 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 024 €
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
3.9%
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 110%. 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 11.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 2.7% 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
110.486%
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
23.212%
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
2.665%
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
11.364
Asset age ratio (2022)
?
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
Debt ratio
77.546
71.888
80.118
64.293
89.513
127.749
110.486
Financial autonomy
26.222
34.271
33.762
19.141
17.8
29.088
23.212
Repayment capacity
13.299
5.749
7.161
2.32
1.175
1.508
11.364
Cash flow / Revenue
1.099%
3.034%
1.988%
5.628%
8.962%
17.934%
2.665%
Sector positioning
Debt ratio
110.492022
2020
2021
2022
Q1: 1.23
Med: 30.62
Q3: 102.17
Average+6 pts over 3 years
In 2022, the debt ratio of TRANSPORT M.P.L.H. (110.49) 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
23.21%2022
2020
2021
2022
Q1: 11.72%
Med: 30.44%
Q3: 49.8%
Average+8 pts over 3 years
In 2022, the financial autonomy of TRANSPORT M.P.L.H. (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
11.36 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.02 years
Q3: 1.77 years
Watch+9 pts over 3 years
In 2022, the repayment capacity of TRANSPORT M.P.L.H. (11.36) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 119.94. 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 1.5x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
119.942
Interest coverage (2022)
?
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
1.513
Liquidity indicators evolution TRANSPORT M.P.L.H.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
2.572
41.249
31.715
87.351
74.101
125.18
119.942
Interest coverage
1.332
5.647
6.857
1.596
0.45
0.232
1.513
Sector positioning
Liquidity ratio
119.942022
2020
2021
2022
Q1: 121.22
Med: 169.77
Q3: 252.54
Watch
In 2022, the liquidity ratio of TRANSPORT M.P.L.H. (119.94) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
1.51x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.7x
Good+16 pts over 3 years
In 2022, the interest coverage of TRANSPORT M.P.L.H. (1.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 23 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 17 days. The company must finance 6 days of gap between collections and payments. WCR is negative (-23 days): operations structurally generate cash. Over 2016-2022, WCR increased by +41%, 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
-9 696 €
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
23 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
17 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
-23 j
WCR and payment terms evolution TRANSPORT M.P.L.H.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-16 417 €
-11 244 €
-16 125 €
-46 618 €
-68 809 €
-37 096 €
-9 696 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
23
Supplier payment term (days)
65
7
38
38
15
19
17
Positioning of TRANSPORT M.P.L.H. in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 56 transactions of similar company sales
in 2022,
the value of TRANSPORT M.P.L.H. is estimated at
15 589 €
(range 8 718€ - 29 739€).
With an EBITDA of 5 950€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.20x
(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 value2022
56 tx
8k€15k€29k€
15 589 €Range: 8 718€ - 29 739€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 950 €×1.4x
Estimation8 171 €
3 779€ - 21 153€
Revenue Multiple30%
151 021 €×0.20x
Estimation30 221 €
19 130€ - 48 761€
Net Income Multiple20%
4 024 €×3.0x
Estimation12 190 €
5 448€ - 22 673€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 56 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 de proximité)
Compare TRANSPORT M.P.L.H. with other companies in the same sector:
Frequently asked questions about TRANSPORT M.P.L.H.
What is the revenue of TRANSPORT M.P.L.H. ?
The revenue of TRANSPORT M.P.L.H. in 2022 is 151 k€.
Is TRANSPORT M.P.L.H. profitable?
Yes, TRANSPORT M.P.L.H. generated a net profit of 4 k€ in 2022.
Where is the headquarters of TRANSPORT M.P.L.H. ?
The headquarters of TRANSPORT M.P.L.H. is located in VITRY-SUR-SEINE (94400), in the department Val-de-Marne.
Where to find the tax return of TRANSPORT M.P.L.H. ?
The tax return of TRANSPORT M.P.L.H. 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 TRANSPORT M.P.L.H. operate?
TRANSPORT M.P.L.H. operates in the sector Transports routiers de fret de proximité (NAF code 49.41B). 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