Employees: NN (None)Legal category: SCA (commandite par actions)Size: NoneCreation date: 2014-12-01 (11 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: SAINT-DENIS (93200), Seine-Saint-Denis
WELL DONE TRANSPORT : revenue, balance sheet and financial ratios
WELL DONE TRANSPORT is a French company
founded 11 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in SAINT-DENIS (93200),
this company of category PME
shows in 2019 a revenue of 408 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WELL DONE TRANSPORT (SIREN 808033898)
Indicator
2019
2018
2015
Revenue
408 177 €
173 086 €
100 €
Net income
72 725 €
36 421 €
118 €
EBITDA
114 396 €
55 782 €
139 €
Net margin
17.8%
21.0%
118.0%
Revenue and income statement
In 2019, WELL DONE TRANSPORT achieves revenue of 408 k€. Over the period 2015-2019, the company shows strong growth with a CAGR (compound annual growth rate) of +699.3%. Vs 2018, growth of +136% (173 k€ -> 408 k€). After deducting consumption (0 €), gross margin stands at 408 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 114 k€, representing 28.0% of revenue. Warning negative scissor effect: despite revenue change (+136%), EBITDA varies by +105%, reducing margin by 4.2 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 73 k€, i.e. 17.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
408 177 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
408 177 €
EBITDA (2019)
?
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
114 396 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
95 691 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
72 725 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
28.0%
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 36%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory. Cash flow represents 22.4% 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 (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
35.695%
Financial autonomy (2019)
?
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
21.093%
Cash flow / Revenue (2019)
?
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
22.4%
Repayment capacity (2019)
?
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
0.0
Asset age ratio (2019)
?
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
2015
2018
2019
Debt ratio
0.0
0.0
35.695
Financial autonomy
0.0
0.0
21.093
Repayment capacity
0.0
0.0
0.0
Cash flow / Revenue
118.0%
28.673%
22.4%
Sector positioning
Debt ratio
35.72019
2015
2018
2019
Q1: 2.81
Med: 27.29
Q3: 81.32
Average+29 pts over 3 years
In 2019, the debt ratio of WELL DONE TRANSPORT (35.70) 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
21.09%2019
2015
2018
2019
Q1: 19.16%
Med: 36.15%
Q3: 51.95%
Average
In 2019, the financial autonomy of WELL DONE TRANSPORT (21.1%) 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
0.0 years2019
2015
2018
2019
Q1: -0.0 years
Med: 0.07 years
Q3: 1.7 years
Good
In 2019, the repayment capacity of WELL DONE TRANSPORT (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 205.49. 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 1.0x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2019)
?
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
205.486
Interest coverage (2019)
?
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
0.986
Liquidity indicators evolution WELL DONE TRANSPORT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2018
2019
Liquidity ratio
84.72
184.961
205.486
Interest coverage
0.0
0.0
0.986
Sector positioning
Liquidity ratio
205.492019
2015
2018
2019
Q1: 126.75
Med: 171.56
Q3: 243.14
Good+42 pts over 3 years
In 2019, the liquidity ratio of WELL DONE TRANSPORT (205.49) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.99x2019
2015
2018
2019
Q1: 0.0x
Med: 0.17x
Q3: 2.48x
Good+34 pts over 3 years
In 2019, the interest coverage of WELL DONE TRANSPORT (1.0x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1 days. Favorable situation: supplier credit is longer than customer credit by 1 days. WCR is negative (-73 days): operations structurally generate cash. Notable WCR improvement over the period (-2673%), freeing up cash.
Operating WCR (2019)
?
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
-82 484 €
Customer credit (2019)
?
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
0 j
Supplier credit (2019)
?
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
1 j
Inventory turnover (2019)
?
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 (2019)
?
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
-73 j
WCR and payment terms evolution WELL DONE TRANSPORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2018
2019
Operating WCR
-2 975 €
-7 804 €
-82 484 €
Inventory turnover (days)
20999
0
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
-63
13
1
Positioning of WELL DONE TRANSPORT in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 66 transactions of similar company sales
in 2019,
the value of WELL DONE TRANSPORT is estimated at
118 398 €
(range 44 256€ - 670 419€).
With an EBITDA of 114 396€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.15x
(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 value2019
66 tx
44k€118k€670k€
118 398 €Range: 44 256€ - 670 419€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
114 396 €×1.2x
Estimation141 769 €
48 093€ - 1 209 343€
Revenue Multiple30%
408 177 €×0.15x
Estimation60 573 €
38 027€ - 67 193€
Net Income Multiple20%
72 725 €×2.0x
Estimation146 710 €
44 009€ - 227 951€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 66 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 WELL DONE TRANSPORT with other companies in the same sector:
Frequently asked questions about WELL DONE TRANSPORT
What is the revenue of WELL DONE TRANSPORT ?
The revenue of WELL DONE TRANSPORT in 2019 is 408 k€.
Is WELL DONE TRANSPORT profitable?
Yes, WELL DONE TRANSPORT generated a net profit of 73 k€ in 2019.
Where is the headquarters of WELL DONE TRANSPORT ?
The headquarters of WELL DONE TRANSPORT is located in SAINT-DENIS (93200), in the department Seine-Saint-Denis.
Where to find the tax return of WELL DONE TRANSPORT ?
The tax return of WELL DONE TRANSPORT 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 WELL DONE TRANSPORT operate?
WELL DONE TRANSPORT 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