Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2011-01-01 (15 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: RENNEVILLE (31290), Haute-Garonne
TRANSPORTS D.CHARRON : revenue, balance sheet and financial ratios
TRANSPORTS D.CHARRON is a French company
founded 15 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in RENNEVILLE (31290),
this company of category PME
shows in 2022 a revenue of 110 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANSPORTS D.CHARRON (SIREN 528708316)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
110 033 €
105 055 €
104 217 €
106 692 €
107 403 €
117 588 €
105 438 €
Net income
7 966 €
12 030 €
13 981 €
8 981 €
14 331 €
26 558 €
26 365 €
EBITDA
22 189 €
28 483 €
30 816 €
24 448 €
29 556 €
39 318 €
31 254 €
Net margin
7.2%
11.5%
13.4%
8.4%
13.3%
22.6%
25.0%
Revenue and income statement
In 2022, TRANSPORTS D.CHARRON achieves revenue of 110 k€. Revenue is growing positively over 7 years (CAGR: +0.7%). Vs 2021: +5%. After deducting consumption (0 €), gross margin stands at 110 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 22 k€, representing 20.2% of revenue. Warning negative scissor effect: despite revenue change (+5%), EBITDA varies by -22%, reducing margin by 6.9 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 8 k€, i.e. 7.2% 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
110 033 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
110 033 €
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
22 189 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 621 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 966 €
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
20.2%
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 7%. 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 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 22.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
7.059%
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
6.328%
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
22.022%
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
0.276
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
7.671
53.495
42.972
34.384
21.15
15.469
7.059
Financial autonomy
6.264
34.063
29.241
24.817
16.136
12.162
6.328
Repayment capacity
0.0
1.67
1.652
1.585
0.959
0.635
0.276
Cash flow / Revenue
26.52%
30.961%
28.414%
23.543%
29.023%
26.934%
22.022%
Sector positioning
Debt ratio
7.062022
2020
2021
2022
Q1: 1.23
Med: 30.62
Q3: 102.17
Good-10 pts over 3 years
In 2022, the debt ratio of TRANSPORTS D.CHARRON (7.06) 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
6.33%2022
2020
2021
2022
Q1: 11.72%
Med: 30.44%
Q3: 49.8%
Watch
In 2022, the financial autonomy of TRANSPORTS D.CHARRON (6.3%) 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
0.28 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.02 years
Q3: 1.77 years
Average-9 pts over 3 years
In 2022, the repayment capacity of TRANSPORTS D.CHARRON (0.28) 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 1271.08. 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 1.1x. 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
1271.083
Interest coverage (2022)
?
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
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
531.757
757.234
774.096
844.487
730.844
608.287
1271.083
Interest coverage
0.0
1.554
3.84
3.767
2.275
1.675
1.122
Sector positioning
Liquidity ratio
1271.082022
2020
2021
2022
Q1: 121.22
Med: 169.77
Q3: 252.54
Excellent
In 2022, the liquidity ratio of TRANSPORTS D.CHARRON (1271.08) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
1.12x2022
2020
2021
2022
Q1: 0.0x
Med: 0.0x
Q3: 1.7x
Good-8 pts over 3 years
In 2022, the interest coverage of TRANSPORTS D.CHARRON (1.1x) 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: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 4 days. The gap of 51 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 47 days of revenue, i.e. 14 k€ to permanently finance. Over 2016-2022, WCR increased by +453%, 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
14 388 €
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
55 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
4 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
47 j
WCR and payment terms evolution TRANSPORTS D.CHARRON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
-4 077 €
16 976 €
13 586 €
7 022 €
8 306 €
-3 331 €
14 388 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
51
48
57
47
58
44
55
Supplier payment term (days)
26
9
15
13
32
34
4
Positioning of TRANSPORTS D.CHARRON 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 TRANSPORTS D.CHARRON is estimated at
26 668 €
(range 13 385€ - 59 077€).
With an EBITDA of 22 189€, 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
13k€26k€59k€
26 668 €Range: 13 385€ - 59 077€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
22 189 €×1.4x
Estimation30 473 €
14 094€ - 78 886€
Revenue Multiple30%
110 033 €×0.20x
Estimation22 019 €
13 938€ - 35 527€
Net Income Multiple20%
7 966 €×3.0x
Estimation24 131 €
10 785€ - 44 884€
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 TRANSPORTS D.CHARRON with other companies in the same sector:
Frequently asked questions about TRANSPORTS D.CHARRON
What is the revenue of TRANSPORTS D.CHARRON ?
The revenue of TRANSPORTS D.CHARRON in 2022 is 110 k€.
Is TRANSPORTS D.CHARRON profitable?
Yes, TRANSPORTS D.CHARRON generated a net profit of 8 k€ in 2022.
Where is the headquarters of TRANSPORTS D.CHARRON ?
The headquarters of TRANSPORTS D.CHARRON is located in RENNEVILLE (31290), in the department Haute-Garonne.
Where to find the tax return of TRANSPORTS D.CHARRON ?
The tax return of TRANSPORTS D.CHARRON 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 D.CHARRON operate?
TRANSPORTS D.CHARRON 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