Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1998-04-01 (28 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: RADENAC (56500), Morbihan
TRANSPORTS LORCY : revenue, balance sheet and financial ratios
TRANSPORTS LORCY is a French company
founded 28 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in RADENAC (56500),
this company of category PME
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANSPORTS LORCY (SIREN 418939203)
Indicator
2024
2023
2022
2021
2019
2018
2017
2016
Revenue
1 247 022 €
1 208 908 €
N/C
N/C
N/C
N/C
N/C
N/C
Net income
36 087 €
-1 556 €
20 927 €
22 785 €
78 549 €
65 050 €
70 812 €
73 436 €
EBITDA
19 811 €
-18 051 €
N/C
N/C
N/C
N/C
N/C
N/C
Net margin
2.9%
-0.1%
N/C
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
Im Jahr 2024 erzielt TRANSPORTS LORCY einen Umsatz von 1.2 Mio€. Der Umsatz wächst über 8 Jahre positiv (CAGR: +3.2%). Vs 2023: +3%. Nach Abzug des Verbrauchs (426 k€) beträgt die Bruttomarge 821 k€, d.h. eine Rate von 66%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 20 k€, was 1.6% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +3.1 Punkte. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 36 k€, d.h. 2.9% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 247 022 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
821 420 €
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
19 811 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-31 937 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 087 €
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
1.6%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 54%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 28%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 13.1 Jahre Cashflow braucht. Über 7 Jahre hinaus betrachten Banken das Kreditrisiko im Allgemeinen als hoch. Der Cashflow beträgt 0.3% des Umsatzes.
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
53.702%
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
28.256%
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
0.329%
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
13.139
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
2021
2022
2023
2024
Debt ratio
254.788
362.547
233.226
151.686
101.295
73.846
85.592
53.702
Financial autonomy
19.992
15.637
21.795
32.468
39.178
43.868
33.329
28.256
Repayment capacity
None
None
None
None
None
None
-7.284
13.139
Cash flow / Revenue
None%
None%
None%
None%
None%
None%
-1.642%
0.329%
Sector positioning
Verschuldungsgrad
53.72024
2022
2023
2024
Q1: 1.8
Med: 27.54
Q3: 87.06
Average
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von TRANSPORTS LORCY (53.70). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
28.26%2024
2022
2023
2024
Q1: 13.27%
Med: 31.55%
Q3: 51.53%
Average-22 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von TRANSPORTS LORCY (28.3%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
13.14 ans2024
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.46 ans
Beobachten+50 pts over 2 years
Im Jahr 2024 liegt in den oberen 25% der Branche das rückzahlungsfähigkeit von TRANSPORTS LORCY (13.1 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine lange Dauer kann auf hohe Verschuldung im Verhältnis zur Rückzahlungskapazität hinweisen.
Liquidity ratios
Die Liquiditätsquote beträgt 112.98. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 4.8x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
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
112.982
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
4.831
Liquidity indicators evolution TRANSPORTS LORCY
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
163.664
161.754
182.906
302.567
254.137
265.359
144.946
112.982
Interest coverage
None
None
None
None
None
None
-8.836
4.831
Sector positioning
Liquiditätsquote
112.982024
2022
2023
2024
Q1: 117.28
Med: 164.75
Q3: 253.6
Beobachten-51 pts over 3 years
Im Jahr 2024 liegt in den unteren 25% der Branche das liquiditätsquote von TRANSPORTS LORCY (112.98). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
4.83x2024
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.91x
Ausgezeichnet+50 pts over 2 years
Im Jahr 2024 liegt in den oberen 25% der Branche das zinsdeckung von TRANSPORTS LORCY (4.8x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 64 Tage. Lieferantenfrist: 80 Tage. Günstige Situation. Die Bestandsumschlagsdauer beträgt 15 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 84 Tage Umsatz.
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
289 596 €
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
64 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
80 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
15 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
84 j
WCR and payment terms evolution TRANSPORTS LORCY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
0 €
100 605 €
289 596 €
Inventory turnover (days)
0
0
0
0
0
0
0
15
Customer payment term (days)
0
0
0
0
0
0
37
64
Supplier payment term (days)
0
0
0
0
0
0
35
80
Positioning of TRANSPORTS LORCY 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 LORCY is estimated at
118 305 €
(range 49 254€ - 241 609€).
With an EBITDA of 19 811€, 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
49k€118k€241k€
118 305 €Range: 49 254€ - 241 609€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
19 811 €×0.9x
Estimation18 194 €
12 947€ - 73 388€
Revenue Multiple30%
1 247 022 €×0.23x
Estimation282 680 €
132 047€ - 460 970€
Net Income Multiple20%
36 087 €×3.4x
Estimation122 025 €
15 832€ - 333 123€
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 LORCY with other companies in the same sector:
The revenue of TRANSPORTS LORCY in 2024 is 1.2 M€.
Is TRANSPORTS LORCY profitable?
Yes, TRANSPORTS LORCY generated a net profit of 36 k€ in 2024.
Where is the headquarters of TRANSPORTS LORCY ?
The headquarters of TRANSPORTS LORCY is located in RADENAC (56500), in the department Morbihan.
Where to find the tax return of TRANSPORTS LORCY ?
The tax return of TRANSPORTS LORCY 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 LORCY operate?
TRANSPORTS LORCY 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