Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1994-09-12 (31 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: EPERLECQUES (62910), Pas-de-Calais
TRANSPORTS DARRAS : revenue, balance sheet and financial ratios
TRANSPORTS DARRAS is a French company
founded 31 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in EPERLECQUES (62910),
this company of category PME
shows in 2024 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANSPORTS DARRAS (SIREN 398300384)
Indicator
2024
2021
2020
2019
2018
2017
Revenue
2 096 560 €
1 929 657 €
N/C
N/C
N/C
N/C
Net income
-93 580 €
-78 266 €
41 216 €
9 884 €
84 207 €
54 848 €
EBITDA
-127 184 €
-182 607 €
N/C
N/C
N/C
N/C
Net margin
-4.5%
-4.1%
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, TRANSPORTS DARRAS achieves revenue of 2.1 M€. Revenue is growing positively over 6 years (CAGR: +2.8%). Vs 2021: +9%. After deducting consumption (409 k€), gross margin stands at 1.7 M€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -127 k€, representing -6.1% of revenue. Positive scissor effect: EBITDA margin improves by +3.4 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -94 k€ (-4.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 096 560 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 687 201 €
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
-127 184 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-93 580 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-93 580 €
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
-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 18%. 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 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
18.213%
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
8.108%
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
-6.102%
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
-0.146
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
2017
2018
2019
2020
2021
2024
Debt ratio
7.489
5.113
2.273
3.044
3.673
18.213
Financial autonomy
29.638
31.986
29.817
31.938
26.744
8.108
Repayment capacity
None
None
None
None
-0.074
-0.146
Cash flow / Revenue
None%
None%
None%
None%
-7.424%
-6.102%
Sector positioning
Debt ratio
18.212024
2020
2021
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Good+14 pts over 3 years
In 2024, the debt ratio of TRANSPORTS DARRAS (18.21) 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
8.11%2024
2020
2021
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Watch-22 pts over 3 years
In 2024, the financial autonomy of TRANSPORTS DARRAS (8.1%) 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
-0.15 years2024
2021
2024
Q1: -0.01 years
Med: 0.02 years
Q3: 1.91 years
Excellent
In 2024, the repayment capacity of TRANSPORTS DARRAS (-0.15) 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 110.03. 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
110.026
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 TRANSPORTS DARRAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2024
Liquidity ratio
142.77
148.737
143.413
148.305
137.913
110.026
Interest coverage
None
None
None
None
0.0
0.0
Sector positioning
Liquidity ratio
110.032024
2020
2021
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Watch-8 pts over 3 years
In 2024, the liquidity ratio of TRANSPORTS DARRAS (110.03) 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
0.0x2024
2021
2024
Q1: -0.19x
Med: 0.0x
Q3: 4.8x
Good+25 pts over 2 years
In 2024, the interest coverage of TRANSPORTS DARRAS (0.0x) 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: 156 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 223 days. Excellent situation: suppliers finance 67 days of the operating cycle (retail model). Overall, WCR represents 165 days of revenue, i.e. 959 k€ to permanently finance.
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
958 904 €
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
156 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
223 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
165 j
WCR and payment terms evolution TRANSPORTS DARRAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2024
Operating WCR
0 €
0 €
0 €
0 €
765 495 €
958 904 €
Inventory turnover (days)
0
0
0
0
1
0
Customer payment term (days)
0
0
0
0
148
156
Supplier payment term (days)
0
0
0
0
138
223
Positioning of TRANSPORTS DARRAS in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of TRANSPORTS DARRAS is estimated at
475 256 €
(range 222 004€ - 775 006€).
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
222k€475k€775k€
475 256 €Range: 222 004€ - 775 006€
NAF 5 année 2024
Valuation method used
Revenue Multiple
2 096 560 €
×
0.23x
=475 257 €
Range: 222 004€ - 775 007€
Only this financial indicator is available for this company.
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 interurbains)
Compare TRANSPORTS DARRAS with other companies in the same sector:
Frequently asked questions about TRANSPORTS DARRAS
What is the revenue of TRANSPORTS DARRAS ?
The revenue of TRANSPORTS DARRAS in 2024 is 2.1 M€.
Is TRANSPORTS DARRAS profitable?
TRANSPORTS DARRAS recorded a net loss in 2024.
Where is the headquarters of TRANSPORTS DARRAS ?
The headquarters of TRANSPORTS DARRAS is located in EPERLECQUES (62910), in the department Pas-de-Calais.
Where to find the tax return of TRANSPORTS DARRAS ?
The tax return of TRANSPORTS DARRAS 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 DARRAS operate?
TRANSPORTS DARRAS 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