Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-02-01 (21 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: MOYAUX (14590), Calvados
TRANSPORTS BLANVILLAIN : revenue, balance sheet and financial ratios
TRANSPORTS BLANVILLAIN is a French company
founded 21 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in MOYAUX (14590),
this company of category PME
shows in 2014 a revenue of 531 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANSPORTS BLANVILLAIN (SIREN 481242295)
Indicator
2014
2013
Revenue
531 078 €
462 423 €
Net income
24 829 €
-16 709 €
EBITDA
32 702 €
-13 831 €
Net margin
4.7%
-3.6%
Revenue and income statement
In 2014, TRANSPORTS BLANVILLAIN achieves revenue of 531 k€. Vs 2013, growth of +15% (462 k€ -> 531 k€). After deducting consumption (140 €), gross margin stands at 531 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 33 k€, representing 6.2% of revenue. Positive scissor effect: EBITDA margin improves by +9.1 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 25 k€, i.e. 4.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2014)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
531 078 €
Gross margin (2014)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
530 938 €
EBITDA (2014)
?
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
32 702 €
EBIT (2014)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
30 316 €
Net income (2014)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
24 829 €
EBITDA margin (2014)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.1%
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 -47%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 6.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2014)
?
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 (2014)
?
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
-47.249%
Cash flow / Revenue (2014)
?
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
6.082%
Repayment capacity (2014)
?
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 (2014)
?
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
2013
2014
Debt ratio
-32.071
0.0
Financial autonomy
-88.67
-47.249
Repayment capacity
0.0
0.0
Cash flow / Revenue
-4.247%
6.082%
Sector positioning
Debt ratio
0.02014
2013
2014
Q1: 0.0
Med: 18.31
Q3: 72.72
Excellent
In 2014, the debt ratio of TRANSPORTS BLANVILLAIN (0.00) 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
-47.25%2014
2013
2014
Q1: 6.19%
Med: 22.91%
Q3: 42.37%
Watch+20 pts over 2 years
In 2014, the financial autonomy of TRANSPORTS BLANVILLAIN (-47.2%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.0 years2014
2013
2014
Q1: 0.0 years
Med: 0.0 years
Q3: 1.16 years
Excellent
In 2014, the repayment capacity of TRANSPORTS BLANVILLAIN (0.00) 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 63.24. 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 1.7x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2014)
?
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
63.243
Interest coverage (2014)
?
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
2013
2014
Liquidity ratio
44.158
63.243
Interest coverage
-18.155
1.651
Sector positioning
Liquidity ratio
63.242014
2013
2014
Q1: 99.15
Med: 136.25
Q3: 204.35
Watch+6 pts over 2 years
In 2014, the liquidity ratio of TRANSPORTS BLANVILLAIN (63.24) 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
1.65x2014
2013
2014
Q1: 0.0x
Med: 0.13x
Q3: 3.44x
Good+43 pts over 2 years
In 2014, the interest coverage of TRANSPORTS BLANVILLAIN (1.6x) 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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 15 days. The gap of 37 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-74 days): operations structurally generate cash.
Operating WCR (2014)
?
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
-108 781 €
Customer credit (2014)
?
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
52 j
Supplier credit (2014)
?
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
15 j
Inventory turnover (2014)
?
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
1 j
WCR in days of revenue (2014)
?
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
-74 j
WCR and payment terms evolution TRANSPORTS BLANVILLAIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2013
2014
Operating WCR
-77 049 €
-108 781 €
Inventory turnover (days)
1
1
Customer payment term (days)
49
52
Supplier payment term (days)
8
15
Positioning of TRANSPORTS BLANVILLAIN in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 511 transactions of similar company sales
(all years),
the value of TRANSPORTS BLANVILLAIN is estimated at
59 712 €
(range 31 984€ - 170 399€).
With an EBITDA of 32 702€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.16x
(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 value2014
511 transactions
31k€59k€170k€
59 712 €Range: 31 984€ - 170 399€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
32 702 €×1.4x
Estimation45 699 €
22 547€ - 171 209€
Revenue Multiple30%
531 078 €×0.16x
Estimation87 501 €
54 660€ - 164 858€
Net Income Multiple20%
24 829 €×2.1x
Estimation53 062 €
21 563€ - 176 690€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 511 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 TRANSPORTS BLANVILLAIN with other companies in the same sector:
Frequently asked questions about TRANSPORTS BLANVILLAIN
What is the revenue of TRANSPORTS BLANVILLAIN ?
The revenue of TRANSPORTS BLANVILLAIN in 2014 is 531 k€.
Is TRANSPORTS BLANVILLAIN profitable?
Yes, TRANSPORTS BLANVILLAIN generated a net profit of 25 k€ in 2014.
Where is the headquarters of TRANSPORTS BLANVILLAIN ?
The headquarters of TRANSPORTS BLANVILLAIN is located in MOYAUX (14590), in the department Calvados.
Where to find the tax return of TRANSPORTS BLANVILLAIN ?
The tax return of TRANSPORTS BLANVILLAIN 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 TRANSPORTS BLANVILLAIN operate?
TRANSPORTS BLANVILLAIN 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