Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2017-10-01 (8 years)Status: ActiveBusiness sector: Transports urbains et suburbains de voyageursLocation: AJACCIO (20090), None
TRANSPORT PHOENIX : revenue, balance sheet and financial ratios
TRANSPORT PHOENIX is a French company
founded 8 years ago,
specialized in the sector Transports urbains et suburbains de voyageurs.
Based in AJACCIO (20090),
this company of category PME
shows in 2024 a revenue of 2.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANSPORT PHOENIX (SIREN 832769525)
Indicator
2024
2023
2022
2021
Revenue
2 467 938 €
N/C
1 106 129 €
705 657 €
Net income
37 361 €
94 449 €
48 601 €
85 224 €
EBITDA
6 258 €
N/C
118 274 €
103 075 €
Net margin
1.5%
N/C
4.4%
12.1%
Revenue and income statement
In 2024, TRANSPORT PHOENIX achieves revenue of 2.5 M€. Over the period 2021-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +51.8%. After deducting consumption (0 €), gross margin stands at 2.5 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 6 k€, representing 0.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 37 k€, i.e. 1.5% 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
2 467 938 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 467 938 €
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
6 258 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
16 939 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
37 361 €
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
0.3%
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 64%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory.
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
64.177%
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
35.033%
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
-0.377%
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
-19.788
Solvency indicators evolution TRANSPORT PHOENIX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Debt ratio
0.0
28.527
73.427
64.177
Financial autonomy
36.478
45.201
31.814
35.033
Repayment capacity
0.0
-2.811
None
-19.788
Cash flow / Revenue
10.925%
-1.43%
None%
-0.377%
Sector positioning
Debt ratio
64.182024
2022
2023
2024
Q1: 0.0
Med: 0.28
Q3: 27.58
Watch
In 2024, the debt ratio of TRANSPORT PHOENIX (64.18) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
35.03%2024
2022
2023
2024
Q1: 6.39%
Med: 17.87%
Q3: 42.0%
Good
In 2024, the financial autonomy of TRANSPORT PHOENIX (35.0%) 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.
Repayment capacity
-19.79 years2024
2022
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.09 years
Excellent-13 pts over 2 years
In 2024, the repayment capacity of TRANSPORT PHOENIX (-19.79) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 141.2x. 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
0.0
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
141.227
Liquidity indicators evolution TRANSPORT PHOENIX
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2021
2022
2023
2024
Liquidity ratio
138.002
214.118
0.0
0.0
Interest coverage
0.043
0.563
None
141.227
Sector positioning
Liquidity ratio
0.02024
2022
2023
2024
Q1: 100.43
Med: 129.12
Q3: 209.11
Watch-62 pts over 3 years
In 2024, the liquidity ratio of TRANSPORT PHOENIX (0.00) 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
141.23x2024
2022
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.6x
Excellent+14 pts over 2 years
In 2024, the interest coverage of TRANSPORT PHOENIX (141.2x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 37 days. Excellent situation: suppliers finance 37 days of the operating cycle (retail model). WCR is negative (-27 days): operations structurally generate cash. Notable WCR improvement over the period (-398%), 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
-183 318 €
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
0 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
37 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
-27 j
WCR and payment terms evolution TRANSPORT PHOENIX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2021
2022
2023
2024
Operating WCR
61 512 €
52 353 €
0 €
-183 318 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
32
29
0
0
Supplier payment term (days)
60
20
0
37
Positioning of TRANSPORT PHOENIX 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 TRANSPORT PHOENIX is estimated at
396 463 €
(range 158 498€ - 722 581€).
With an EBITDA of 6 258€, 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
158k€396k€722k€
396 463 €Range: 158 498€ - 722 581€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 258 €×4.2x
Estimation26 343 €
12 586€ - 49 276€
Revenue Multiple30%
2 467 938 €×0.48x
Estimation1 189 311 €
474 294€ - 2 113 604€
Net Income Multiple20%
37 361 €×3.5x
Estimation132 495 €
49 586€ - 319 313€
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 TRANSPORT PHOENIX with other companies in the same sector:
Frequently asked questions about TRANSPORT PHOENIX
What is the revenue of TRANSPORT PHOENIX ?
The revenue of TRANSPORT PHOENIX in 2024 is 2.5 M€.
Is TRANSPORT PHOENIX profitable?
Yes, TRANSPORT PHOENIX generated a net profit of 37 k€ in 2024.
Where is the headquarters of TRANSPORT PHOENIX ?
The headquarters of TRANSPORT PHOENIX is located in AJACCIO (20090).
Where to find the tax return of TRANSPORT PHOENIX ?
The tax return of TRANSPORT PHOENIX 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 PHOENIX operate?
TRANSPORT PHOENIX 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