Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1990-06-13 (35 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: DAOURS (80800), Somme
TRANSPORTS DU BACQUE : revenue, balance sheet and financial ratios
TRANSPORTS DU BACQUE is a French company
founded 35 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in DAOURS (80800),
this company of category ETI
shows in 2024 a revenue of 11.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANSPORTS DU BACQUE (SIREN 378376545)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
11 600 868 €
10 949 371 €
12 811 258 €
11 726 997 €
11 103 501 €
12 651 644 €
12 737 875 €
12 870 688 €
7 966 795 €
Net income
168 899 €
81 149 €
105 406 €
-294 887 €
652 176 €
265 977 €
219 272 €
210 384 €
212 977 €
EBITDA
156 665 €
-31 464 €
18 235 €
-717 599 €
-14 622 €
5 086 655 €
2 444 909 €
211 596 €
4 375 738 €
Net margin
1.5%
0.7%
0.8%
-2.5%
5.9%
2.1%
1.7%
1.6%
2.7%
Revenue and income statement
In 2024, TRANSPORTS DU BACQUE achieves revenue of 11.6 M€. Revenue is growing positively over 9 years (CAGR: +4.8%). Vs 2023: +6%. After deducting consumption (3.5 M€), gross margin stands at 8.1 M€, i.e. a rate of 70%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 157 k€, representing 1.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 169 k€, i.e. 1.5% 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
11 600 868 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
8 090 207 €
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
156 665 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
243 233 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
168 899 €
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
1.3%
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 125%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 5.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
125.322%
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
27.545%
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
5.475%
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
4.379
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution TRANSPORTS DU BACQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
31.234
69.982
57.881
42.602
32.465
35.879
81.409
126.536
125.322
Financial autonomy
45.383
35.388
35.496
38.678
40.266
34.19
28.788
28.219
27.545
Repayment capacity
2.358
4.79
3.158
-5.744
3.611
-1.905
6.27
6.667
4.379
Cash flow / Revenue
2.682%
1.87%
2.437%
-1.043%
1.838%
-2.855%
1.91%
3.416%
5.475%
Sector positioning
Debt ratio
125.322024
2022
2023
2024
Q1: 1.8
Med: 27.54
Q3: 87.06
Average+7 pts over 3 years
In 2024, the debt ratio of TRANSPORTS DU BACQUE (125.32) 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
27.55%2024
2022
2023
2024
Q1: 13.27%
Med: 31.55%
Q3: 51.53%
Average
In 2024, the financial autonomy of TRANSPORTS DU BACQUE (27.6%) 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
4.38 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.46 years
Average
In 2024, the repayment capacity of TRANSPORTS DU BACQUE (4.38) 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 147.82. 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 35.5x. Operating income very largely covers interest expenses: high safety margin.
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
147.819
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
35.542
Liquidity indicators evolution TRANSPORTS DU BACQUE
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
246.554
222.233
207.939
203.972
199.812
174.42
158.672
173.342
147.819
Interest coverage
0.088
7.013
0.941
0.0
-111.777
-1.962
84.689
-108.356
35.542
Sector positioning
Liquidity ratio
147.822024
2022
2023
2024
Q1: 117.28
Med: 164.75
Q3: 253.6
Average
In 2024, the liquidity ratio of TRANSPORTS DU BACQUE (147.82) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
35.54x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.91x
Excellent
In 2024, the interest coverage of TRANSPORTS DU BACQUE (35.5x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 65 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. The company must finance 23 days of gap between collections and payments. Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 36 days of revenue, i.e. 1.2 M€ to permanently finance. Notable WCR improvement over the period (-41%), freeing up cash.
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
1 168 555 €
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
65 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
42 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
10 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
36 j
WCR and payment terms evolution TRANSPORTS DU BACQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 979 032 €
2 056 092 €
2 184 928 €
2 272 488 €
2 173 177 €
2 303 769 €
2 389 940 €
2 052 350 €
1 168 555 €
Inventory turnover (days)
4
4
4
5
9
11
12
11
10
Customer payment term (days)
67
57
61
63
69
61
75
77
65
Supplier payment term (days)
69
35
42
43
62
61
58
46
42
Positioning of TRANSPORTS DU BACQUE 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 DU BACQUE is estimated at
975 081 €
(range 434 537€ - 1 888 501€).
With an EBITDA of 156 665€, 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
434k€975k€1888k€
975 081 €Range: 434 537€ - 1 888 501€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
156 665 €×0.9x
Estimation143 877 €
102 389€ - 580 352€
Revenue Multiple30%
11 600 868 €×0.23x
Estimation2 629 732 €
1 228 412€ - 4 288 335€
Net Income Multiple20%
168 899 €×3.4x
Estimation571 118 €
74 100€ - 1 559 125€
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 DU BACQUE with other companies in the same sector:
Frequently asked questions about TRANSPORTS DU BACQUE
What is the revenue of TRANSPORTS DU BACQUE ?
The revenue of TRANSPORTS DU BACQUE in 2024 is 11.6 M€.
Is TRANSPORTS DU BACQUE profitable?
Yes, TRANSPORTS DU BACQUE generated a net profit of 169 k€ in 2024.
Where is the headquarters of TRANSPORTS DU BACQUE ?
The headquarters of TRANSPORTS DU BACQUE is located in DAOURS (80800), in the department Somme.
Where to find the tax return of TRANSPORTS DU BACQUE ?
The tax return of TRANSPORTS DU BACQUE 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 DU BACQUE operate?
TRANSPORTS DU BACQUE 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