TRANSPORTS DE SOUZA : revenue, balance sheet and financial ratios
TRANSPORTS DE SOUZA is a French company
founded 15 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in BUC (78530),
this company of category PME
shows in 2018 a revenue of 323 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANSPORTS DE SOUZA (SIREN 529991184)
Indicator
2018
2017
2016
Revenue
322 648 €
217 328 €
160 728 €
Net income
446 €
6 216 €
11 458 €
EBITDA
6 193 €
8 101 €
-467 €
Net margin
0.1%
2.9%
7.1%
Revenue and income statement
In 2018, TRANSPORTS DE SOUZA achieves revenue of 323 k€. Over the period 2016-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +41.7%. Vs 2017, growth of +48% (217 k€ -> 323 k€). After deducting consumption (3 k€), gross margin stands at 319 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 6 k€, representing 1.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 446 €, i.e. 0.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
322 648 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
319 415 €
EBITDA (2018)
?
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
6 193 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
911 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
446 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.9%
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
50.709%
Financial autonomy (2018)
?
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
27.449%
Cash flow / Revenue (2018)
?
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
1.74%
Repayment capacity (2018)
?
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
1.274
Asset age ratio (2018)
?
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
Debt ratio
7261.244
126.197
50.709
Financial autonomy
0.509
23.531
27.449
Repayment capacity
0.0
2.012
1.274
Cash flow / Revenue
4.401%
4.04%
1.74%
Sector positioning
Debt ratio
50.712018
2016
2017
2018
Q1: 3.21
Med: 27.43
Q3: 81.33
Average-28 pts over 3 years
In 2018, the debt ratio of TRANSPORTS DE SOUZA (50.71) 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
27.45%2018
2016
2017
2018
Q1: 19.71%
Med: 35.76%
Q3: 51.21%
Average+12 pts over 3 years
In 2018, the financial autonomy of TRANSPORTS DE SOUZA (27.4%) 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
1.27 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.14 years
Q3: 1.8 years
Average+42 pts over 3 years
In 2018, the repayment capacity of TRANSPORTS DE SOUZA (1.27) 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 98.06. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2018)
?
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
98.063
Interest coverage (2018)
?
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 DE SOUZA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
91.315
110.099
98.063
Interest coverage
0.0
0.0
0.0
Sector positioning
Liquidity ratio
98.062018
2016
2017
2018
Q1: 127.42
Med: 170.52
Q3: 236.68
Watch
In 2018, the liquidity ratio of TRANSPORTS DE SOUZA (98.06) 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
0.0x2018
2016
2017
2018
Q1: 0.0x
Med: 0.37x
Q3: 2.98x
Average
In 2018, the interest coverage of TRANSPORTS DE SOUZA (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. Favorable situation: supplier credit is longer than customer credit by 5 days. Overall, WCR represents 49 days of revenue, i.e. 44 k€ to permanently finance. Over 2016-2018, WCR increased by +83%, requiring additional financing.
Operating WCR (2018)
?
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
44 316 €
Customer credit (2018)
?
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
33 j
Supplier credit (2018)
?
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
38 j
Inventory turnover (2018)
?
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 (2018)
?
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
49 j
WCR and payment terms evolution TRANSPORTS DE SOUZA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
24 182 €
57 229 €
44 316 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
51
67
33
Supplier payment term (days)
32
43
38
Positioning of TRANSPORTS DE SOUZA in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 53 transactions of similar company sales
in 2018,
the value of TRANSPORTS DE SOUZA is estimated at
23 380 €
(range 10 832€ - 43 728€).
With an EBITDA of 6 193€, the sector multiple of 2.3x is applied.
The price/revenue ratio is 0.17x
(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 value2018
53 tx
10k€23k€43k€
23 380 €Range: 10 832€ - 43 728€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
6 193 €×2.3x
Estimation14 179 €
6 452€ - 33 192€
Revenue Multiple30%
322 648 €×0.17x
Estimation53 773 €
25 024€ - 88 980€
Net Income Multiple20%
446 €×1.8x
Estimation797 €
497€ - 2 193€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 53 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 DE SOUZA with other companies in the same sector:
Frequently asked questions about TRANSPORTS DE SOUZA
What is the revenue of TRANSPORTS DE SOUZA ?
The revenue of TRANSPORTS DE SOUZA in 2018 is 323 k€.
Is TRANSPORTS DE SOUZA profitable?
Yes, TRANSPORTS DE SOUZA generated a net profit of 446€ in 2018.
Where is the headquarters of TRANSPORTS DE SOUZA ?
The headquarters of TRANSPORTS DE SOUZA is located in BUC (78530), in the department Yvelines.
Where to find the tax return of TRANSPORTS DE SOUZA ?
The tax return of TRANSPORTS DE SOUZA 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 DE SOUZA operate?
TRANSPORTS DE SOUZA 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