Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2002-07-01 (23 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: YVRAC (33370), Gironde
TRANSPORTS DELAIR J.F. : revenue, balance sheet and financial ratios
TRANSPORTS DELAIR J.F. is a French company
founded 23 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in YVRAC (33370),
this company of category PME
shows in 2024 a revenue of 8.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANSPORTS DELAIR J.F. (SIREN 443209028)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
8 607 106 €
7 879 107 €
7 911 729 €
6 672 151 €
6 082 469 €
5 933 932 €
N/C
4 817 915 €
4 602 276 €
Net income
326 465 €
273 305 €
373 377 €
170 954 €
259 326 €
295 786 €
149 341 €
74 330 €
224 513 €
EBITDA
301 045 €
125 072 €
307 279 €
94 925 €
167 264 €
140 450 €
N/C
28 266 €
215 971 €
Net margin
3.8%
3.5%
4.7%
2.6%
4.3%
5.0%
N/C
1.5%
4.9%
Revenue and income statement
In 2024, TRANSPORTS DELAIR J.F. achieves revenue of 8.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.1%. Vs 2023: +9%. After deducting consumption (-2 k€), gross margin stands at 8.6 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 301 k€, representing 3.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 326 k€, i.e. 3.8% 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
8 607 106 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 608 689 €
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
301 045 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
375 508 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
326 465 €
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
3.5%
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 10%. 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 64%. This high autonomy means the company finances most of its assets through equity, a sign of strength. 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 2.5% 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
9.805%
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
63.785%
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
2.505%
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
1.152
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
8.318
8.834
9.484
15.347
5.633
0.206
3.845
6.998
9.805
Financial autonomy
52.715
51.769
53.415
56.804
61.411
61.93
59.639
59.586
63.785
Repayment capacity
0.601
2.156
None
1.828
1.595
0.133
0.435
2.675
1.152
Cash flow / Revenue
2.553%
0.744%
None%
1.871%
0.916%
0.271%
2.255%
0.747%
2.505%
Sector positioning
Debt ratio
9.82024
2022
2023
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Good+6 pts over 3 years
In 2024, the debt ratio of TRANSPORTS DELAIR J.F. (9.80) 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
63.78%2024
2022
2023
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Excellent
In 2024, the financial autonomy of TRANSPORTS DELAIR J.F. (63.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
1.15 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.02 years
Q3: 1.91 years
Average+13 pts over 3 years
In 2024, the repayment capacity of TRANSPORTS DELAIR J.F. (1.15) 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 277.65. 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 3.4x. Financial charges are adequately covered by operations.
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
277.65
Interest coverage (2024)
?
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
2023
2024
Liquidity ratio
185.549
179.327
201.526
239.734
235.663
218.006
218.515
230.526
277.65
Interest coverage
0.351
1.03
None
0.009
0.0
0.0
0.0
0.018
3.369
Sector positioning
Liquidity ratio
277.652024
2022
2023
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Excellent+9 pts over 3 years
In 2024, the liquidity ratio of TRANSPORTS DELAIR J.F. (277.65) 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
3.37x2024
2022
2023
2024
Q1: -0.19x
Med: 0.0x
Q3: 4.8x
Good+42 pts over 3 years
In 2024, the interest coverage of TRANSPORTS DELAIR J.F. (3.4x) 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: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. The company must finance 13 days of gap between collections and payments. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 32 days of revenue, i.e. 776 k€ to permanently finance. Over 2016-2024, WCR increased by +76%, 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
775 758 €
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
40 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
27 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
3 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
32 j
WCR and payment terms evolution TRANSPORTS DELAIR J.F.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
440 622 €
467 579 €
0 €
202 940 €
302 907 €
700 709 €
796 078 €
828 882 €
775 758 €
Inventory turnover (days)
2
1
0
1
1
2
2
2
3
Customer payment term (days)
49
36
549
29
34
43
49
48
40
Supplier payment term (days)
29
39
220
29
31
33
31
40
27
Positioning of TRANSPORTS DELAIR J.F. 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 DELAIR J.F. is estimated at
944 346 €
(range 400 440€ - 2 114 825€).
With an EBITDA of 301 045€, 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
400k€944k€2114k€
944 346 €Range: 400 440€ - 2 114 825€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
301 045 €×0.9x
Estimation276 471 €
196 748€ - 1 115 195€
Revenue Multiple30%
8 607 106 €×0.23x
Estimation1 951 094 €
911 404€ - 3 181 672€
Net Income Multiple20%
326 465 €×3.4x
Estimation1 103 914 €
143 228€ - 3 013 633€
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 DELAIR J.F. with other companies in the same sector:
Frequently asked questions about TRANSPORTS DELAIR J.F.
What is the revenue of TRANSPORTS DELAIR J.F. ?
The revenue of TRANSPORTS DELAIR J.F. in 2024 is 8.6 M€.
Is TRANSPORTS DELAIR J.F. profitable?
Yes, TRANSPORTS DELAIR J.F. generated a net profit of 326 k€ in 2024.
Where is the headquarters of TRANSPORTS DELAIR J.F. ?
The headquarters of TRANSPORTS DELAIR J.F. is located in YVRAC (33370), in the department Gironde.
Where to find the tax return of TRANSPORTS DELAIR J.F. ?
The tax return of TRANSPORTS DELAIR J.F. 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 DELAIR J.F. operate?
TRANSPORTS DELAIR J.F. 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