WORLD FREIGHT COMPANY : revenue, balance sheet and financial ratios
WORLD FREIGHT COMPANY is a French company
founded 22 years ago,
specialized in the sector Activités des sociétés holding.
Based in ROISSY-EN-FRANCE (95700),
this company of category ETI
shows in 2024 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WORLD FREIGHT COMPANY (SIREN 453414153)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 447 748 €
2 879 252 €
3 181 376 €
3 351 720 €
3 299 462 €
3 312 594 €
5 596 144 €
6 104 836 €
4 781 577 €
Net income
-14 262 320 €
18 181 076 €
31 096 522 €
14 750 846 €
32 375 557 €
-18 112 328 €
15 314 338 €
16 724 885 €
-19 341 089 €
EBITDA
-1 881 249 €
-3 257 095 €
-2 321 730 €
-1 715 019 €
121 155 €
88 970 €
33 844 €
-382 661 €
-350 217 €
Net margin
-413.7%
631.5%
977.5%
440.1%
981.2%
-546.8%
273.7%
274.0%
-404.5%
Revenue and income statement
In 2024, WORLD FREIGHT COMPANY achieves revenue of 3.4 M€. Activity remains stable over the period (CAGR: -4.0%). Vs 2023, growth of +20% (2.9 M€ -> 3.4 M€). After deducting consumption (0 €), gross margin stands at 3.4 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 -1.9 M€, representing -54.6% of revenue. Positive scissor effect: EBITDA margin improves by +58.6 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -14.3 M€ (-413.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 447 748 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 447 748 €
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
-1 881 249 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 766 238 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-14 262 320 €
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
-54.6%
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
The debt ratio (= Financial debt / Equity x 100) stands at 656%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 13%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 21.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 239.9% 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
655.762%
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
12.656%
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
239.867%
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
21.66
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 WORLD FREIGHT COMPANY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
163.05
119.035
103.597
180.96
105.034
179.198
164.191
250.376
655.762
Financial autonomy
36.054
43.583
47.108
33.416
44.372
30.552
36.532
27.205
12.656
Repayment capacity
756.954
-179.477
11.692
19.348
34.547
-11.667
4.351
8.198
21.66
Cash flow / Revenue
1.637%
-6.129%
127.063%
136.018%
74.212%
-253.407%
856.937%
631.957%
239.867%
Sector positioning
Debt ratio
655.762024
2022
2023
2024
Q1: 0.01
Med: 8.77
Q3: 62.6
Average
In 2024, the debt ratio of WORLD FREIGHT COMPANY (655.76) 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
12.66%2024
2022
2023
2024
Q1: 15.71%
Med: 62.26%
Q3: 91.3%
Average-9 pts over 3 years
In 2024, the financial autonomy of WORLD FREIGHT COMPANY (12.7%) 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
21.66 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 3.07 years
Average
In 2024, the repayment capacity of WORLD FREIGHT COMPANY (21.66) 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 189.28. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
189.282
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
-1723.278
Liquidity indicators evolution WORLD FREIGHT COMPANY
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
108.661
55.071
213.812
195.077
109.721
47.896
309.479
153.915
189.282
Interest coverage
-7912.932
-3144.329
18117.923
33325.519
7446.962
-317.854
-238.593
-217.985
-1723.278
Sector positioning
Liquidity ratio
189.282024
2022
2023
2024
Q1: 138.65
Med: 681.09
Q3: 3914.52
Average-10 pts over 3 years
In 2024, the liquidity ratio of WORLD FREIGHT COMPANY (189.28) 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
-1723.28x2024
2022
2023
2024
Q1: -74.77x
Med: 0.0x
Q3: 0.0x
Average
In 2024, the interest coverage of WORLD FREIGHT COMPANY (-1723.3x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 919 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 294 days. The gap of 625 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 1102 days of revenue, i.e. 10.5 M€ to permanently finance.
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
10 549 523 €
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
919 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
294 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
1102 j
WCR and payment terms evolution WORLD FREIGHT COMPANY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
9 223 805 €
2 948 880 €
7 007 883 €
9 430 127 €
11 602 228 €
-2 290 767 €
9 634 575 €
9 084 760 €
10 549 523 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
458
358
416
1005
1286
1017
896
961
919
Supplier payment term (days)
81
128
234
579
1332
870
197
370
294
Positioning of WORLD FREIGHT COMPANY in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 54 transactions of similar company sales
in 2024,
the value of WORLD FREIGHT COMPANY is estimated at
2 029 936 €
(range 1 262 877€ - 2 413 211€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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
54 tx
1262k€2029k€2413k€
2 029 936 €Range: 1 262 877€ - 2 413 211€
NAF 5 année 2024
Valuation method used
Revenue Multiple
3 447 748 €
×
0.59x
=2 029 936 €
Range: 1 262 877€ - 2 413 212€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 54 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 (Activités des sociétés holding)
Compare WORLD FREIGHT COMPANY with other companies in the same sector:
Frequently asked questions about WORLD FREIGHT COMPANY
What is the revenue of WORLD FREIGHT COMPANY ?
The revenue of WORLD FREIGHT COMPANY in 2024 is 3.4 M€.
Is WORLD FREIGHT COMPANY profitable?
WORLD FREIGHT COMPANY recorded a net loss in 2024.
Where is the headquarters of WORLD FREIGHT COMPANY ?
The headquarters of WORLD FREIGHT COMPANY is located in ROISSY-EN-FRANCE (95700), in the department Val-d'Oise.
Where to find the tax return of WORLD FREIGHT COMPANY ?
The tax return of WORLD FREIGHT COMPANY 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 WORLD FREIGHT COMPANY operate?
WORLD FREIGHT COMPANY operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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