Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-09-15 (19 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: NIELLES-LES-BLEQUIN (62380), Pas-de-Calais
TRANSPORTS CPF : revenue, balance sheet and financial ratios
TRANSPORTS CPF is a French company
founded 19 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in NIELLES-LES-BLEQUIN (62380),
this company of category PME
shows in 2024 a revenue of 6.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANSPORTS CPF (SIREN 491911962)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 494 180 €
6 268 932 €
6 154 302 €
5 642 721 €
4 955 842 €
3 990 724 €
3 695 098 €
3 123 945 €
2 620 888 €
Net income
18 890 €
-190 790 €
-33 006 €
57 884 €
16 025 €
48 513 €
182 765 €
86 197 €
26 892 €
EBITDA
129 931 €
-108 172 €
106 225 €
330 519 €
300 211 €
302 885 €
296 763 €
131 346 €
71 736 €
Net margin
0.3%
-3.0%
-0.5%
1.0%
0.3%
1.2%
4.9%
2.8%
1.0%
Revenue and income statement
In 2024, TRANSPORTS CPF achieves revenue of 6.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +12.0%. Vs 2023: +4%. After deducting consumption (2.2 M€), gross margin stands at 4.3 M€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 130 k€, representing 2.0% of revenue. Positive scissor effect: EBITDA margin improves by +3.7 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 19 k€, i.e. 0.3% 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
6 494 180 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 286 283 €
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
129 931 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 518 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
18 890 €
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
2.0%
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 30%. 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 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
29.88%
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
23.576%
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
1.504%
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
1.174
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
27.364
87.036
43.292
129.116
74.388
42.549
64.612
92.84
29.88
Financial autonomy
30.13
22.946
31.713
28.307
31.141
33.215
30.684
18.728
23.576
Repayment capacity
0.784
2.187
0.797
2.266
1.392
0.789
3.667
-1.872
1.174
Cash flow / Revenue
2.622%
3.597%
6.835%
7.33%
5.723%
5.616%
1.576%
-1.866%
1.504%
Sector positioning
Debt ratio
29.882024
2022
2023
2024
Q1: 1.8
Med: 27.54
Q3: 87.06
Average-11 pts over 3 years
In 2024, the debt ratio of TRANSPORTS CPF (29.88) 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
23.58%2024
2022
2023
2024
Q1: 13.27%
Med: 31.55%
Q3: 51.53%
Average-11 pts over 3 years
In 2024, the financial autonomy of TRANSPORTS CPF (23.6%) 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
1.17 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.46 years
Average
In 2024, the repayment capacity of TRANSPORTS CPF (1.17) 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 95.54. 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 1.8x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
95.537
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
1.819
Liquidity indicators evolution TRANSPORTS CPF
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
134.955
119.103
123.971
142.276
130.164
129.813
129.835
102.978
95.537
Interest coverage
2.253
1.4
1.515
2.785
2.26
1.431
3.956
-3.396
1.819
Sector positioning
Liquidity ratio
95.542024
2022
2023
2024
Q1: 117.28
Med: 164.75
Q3: 253.6
Watch-8 pts over 3 years
In 2024, the liquidity ratio of TRANSPORTS CPF (95.54) 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
1.82x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.91x
Good-13 pts over 3 years
In 2024, the interest coverage of TRANSPORTS CPF (1.8x) 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: 39 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 40 days. Favorable situation: supplier credit is longer than customer credit by 1 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 35 days of revenue, i.e. 626 k€ to permanently finance. Over 2016-2024, WCR increased by +608%, 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
625 649 €
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
39 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
40 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
2 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
35 j
WCR and payment terms evolution TRANSPORTS CPF
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
88 350 €
-49 827 €
-172 820 €
309 720 €
284 713 €
194 730 €
490 559 €
794 524 €
625 649 €
Inventory turnover (days)
3
1
1
2
2
2
2
2
2
Customer payment term (days)
39
40
33
46
48
42
44
63
39
Supplier payment term (days)
22
35
20
25
19
22
23
38
40
Positioning of TRANSPORTS CPF in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of TRANSPORTS CPF is estimated at
514 075 €
(range 250 415€ - 995 718€).
With an EBITDA of 129 931€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.23x
(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 value2024
71 tx
250k€514k€995k€
514 075 €Range: 250 415€ - 995 718€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
129 931 €×0.9x
Estimation119 325 €
84 917€ - 481 318€
Revenue Multiple30%
6 494 180 €×0.23x
Estimation1 472 127 €
687 667€ - 2 400 615€
Net Income Multiple20%
18 890 €×3.4x
Estimation63 875 €
8 288€ - 174 376€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 TRANSPORTS CPF with other companies in the same sector:
Yes, TRANSPORTS CPF generated a net profit of 19 k€ in 2024.
Where is the headquarters of TRANSPORTS CPF ?
The headquarters of TRANSPORTS CPF is located in NIELLES-LES-BLEQUIN (62380), in the department Pas-de-Calais.
Where to find the tax return of TRANSPORTS CPF ?
The tax return of TRANSPORTS CPF 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 CPF operate?
TRANSPORTS CPF 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