Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1995-01-22 (31 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: NIEPPE (59850), Nord
VAN HAECKE LOCATION : revenue, balance sheet and financial ratios
VAN HAECKE LOCATION is a French company
founded 31 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in NIEPPE (59850),
this company of category PME
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VAN HAECKE LOCATION (SIREN 400158457)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 071 284 €
925 931 €
918 450 €
914 571 €
928 664 €
908 807 €
829 806 €
784 301 €
764 198 €
Net income
226 785 €
106 383 €
111 607 €
108 549 €
110 250 €
121 926 €
165 035 €
97 174 €
276 489 €
EBITDA
594 070 €
481 334 €
475 217 €
496 795 €
534 470 €
501 627 €
522 575 €
493 760 €
487 028 €
Net margin
21.2%
11.5%
12.2%
11.9%
11.9%
13.4%
19.9%
12.4%
36.2%
Revenue and income statement
In 2024, VAN HAECKE LOCATION achieves revenue of 1.1 M€. Revenue is growing positively over 9 years (CAGR: +4.3%). Vs 2023, growth of +16% (926 k€ -> 1.1 M€). After deducting consumption (0 €), gross margin stands at 1.1 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 594 k€, representing 55.5% of revenue. Positive scissor effect: EBITDA margin improves by +3.5 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 227 k€, i.e. 21.2% 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
1 071 284 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 071 284 €
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
594 070 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
193 677 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
226 785 €
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
55.5%
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 20%. 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 77%. 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 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 58.6% 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 (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
19.561%
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
77.4%
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
58.552%
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
1.015
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
27.641
24.477
24.53
29.349
37.01
27.798
34.42
32.588
19.561
Financial autonomy
77.14
78.877
78.474
74.42
70.786
75.418
71.161
72.684
77.4
Repayment capacity
1.47
1.658
1.323
1.701
2.048
1.688
2.15
2.078
1.015
Cash flow / Revenue
78.486%
58.08%
69.832%
59.715%
61.394%
56.816%
55.17%
53.827%
58.552%
Sector positioning
Debt ratio
19.562024
2022
2023
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Good-9 pts over 3 years
In 2024, the debt ratio of VAN HAECKE LOCATION (19.56) 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
77.4%2024
2022
2023
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Excellent
In 2024, the financial autonomy of VAN HAECKE LOCATION (77.4%) 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
1.01 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.02 years
Q3: 1.91 years
Average-10 pts over 3 years
In 2024, the repayment capacity of VAN HAECKE LOCATION (1.01) 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 241.46. 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 3.5x. 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
241.459
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
3.482
Liquidity indicators evolution VAN HAECKE LOCATION
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
2065.992
1815.539
1512.209
920.766
1153.095
1001.917
984.573
698.505
241.459
Interest coverage
2.414
1.44
0.864
0.796
0.754
0.697
0.833
8.183
3.482
Sector positioning
Liquidity ratio
241.462024
2022
2023
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Excellent
In 2024, the liquidity ratio of VAN HAECKE LOCATION (241.46) 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
3.48x2024
2022
2023
2024
Q1: -0.19x
Med: 0.0x
Q3: 4.8x
Good+10 pts over 3 years
In 2024, the interest coverage of VAN HAECKE LOCATION (3.5x) 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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Excellent situation: suppliers finance 51 days of the operating cycle (retail model). WCR is negative (-41 days): operations structurally generate cash. Notable WCR improvement over the period (-170%), 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
-122 533 €
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
13 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
64 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
0 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
-41 j
WCR and payment terms evolution VAN HAECKE LOCATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
175 567 €
247 102 €
393 585 €
428 357 €
594 754 €
525 723 €
847 849 €
-95 260 €
-122 533 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
14
17
21
52
17
26
15
13
13
Supplier payment term (days)
74
65
51
67
77
87
613
67
64
Positioning of VAN HAECKE LOCATION 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 VAN HAECKE LOCATION is estimated at
499 012 €
(range 248 058€ - 1 637 837€).
With an EBITDA of 594 070€, 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
248k€499k€1637k€
499 012 €Range: 248 058€ - 1 637 837€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
594 070 €×0.9x
Estimation545 577 €
388 255€ - 2 200 680€
Revenue Multiple30%
1 071 284 €×0.23x
Estimation242 843 €
113 438€ - 396 007€
Net Income Multiple20%
226 785 €×3.4x
Estimation766 854 €
99 496€ - 2 093 476€
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 VAN HAECKE LOCATION with other companies in the same sector:
Frequently asked questions about VAN HAECKE LOCATION
What is the revenue of VAN HAECKE LOCATION ?
The revenue of VAN HAECKE LOCATION in 2024 is 1.1 M€.
Is VAN HAECKE LOCATION profitable?
Yes, VAN HAECKE LOCATION generated a net profit of 227 k€ in 2024.
Where is the headquarters of VAN HAECKE LOCATION ?
The headquarters of VAN HAECKE LOCATION is located in NIEPPE (59850), in the department Nord.
Where to find the tax return of VAN HAECKE LOCATION ?
The tax return of VAN HAECKE LOCATION 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 VAN HAECKE LOCATION operate?
VAN HAECKE LOCATION 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