Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2013-12-05 (12 years)Status: ActiveBusiness sector: Affrètement et organisation des transports Location: LYON (69006), Rhone
XPO KEY PL EUROPE : revenue, balance sheet and financial ratios
XPO KEY PL EUROPE is a French company
founded 12 years ago,
specialized in the sector Affrètement et organisation des transports .
Based in LYON (69006),
this company of category GE
shows in 2024 a revenue of 27.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - XPO KEY PL EUROPE (SIREN 799069869)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
27 935 885 €
37 023 562 €
61 752 882 €
63 970 540 €
55 961 544 €
89 401 532 €
99 469 059 €
95 425 663 €
63 010 896 €
Net income
-73 386 €
149 841 €
-481 606 €
-381 118 €
-824 026 €
437 909 €
887 516 €
-5 845 €
-126 625 €
EBITDA
8 625 €
169 565 €
-239 641 €
35 593 €
-444 042 €
367 334 €
-6 402 003 €
-792 015 €
778 675 €
Net margin
-0.3%
0.4%
-0.8%
-0.6%
-1.5%
0.5%
0.9%
-0.0%
-0.2%
Revenue and income statement
In 2024, XPO KEY PL EUROPE achieves revenue of 27.9 M€. Revenue is declining over the period 2016-2024 (CAGR: -9.7%). Significant drop of -25% vs 2023. After deducting consumption (0 €), gross margin stands at 27.9 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 9 k€, representing 0.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -73 k€ (-0.3% 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
27 935 885 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
27 935 885 €
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
8 625 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-60 130 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-73 386 €
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
0.0%
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 0%. 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 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.0%
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
9.948%
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
-0.145%
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
0.0
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
0.0
0.0
0.527
0.512
0.0
0.0
0.0
156.488
0.0
Financial autonomy
1.274
1.055
3.583
5.624
5.611
2.083
2.494
8.003
9.948
Repayment capacity
0.0
0.0
0.021
0.0
0.0
0.0
0.0
7.48
0.0
Cash flow / Revenue
1.15%
-0.5%
0.295%
0.532%
-0.922%
-0.016%
-0.608%
0.503%
-0.145%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.01
Med: 7.18
Q3: 44.29
Excellent
In 2024, the debt ratio of XPO KEY PL EUROPE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
9.95%2024
2022
2023
2024
Q1: 15.25%
Med: 32.76%
Q3: 53.69%
Average
In 2024, the financial autonomy of XPO KEY PL EUROPE (9.9%) 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 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 1.37 years
Excellent
In 2024, the repayment capacity of XPO KEY PL EUROPE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 70.50. 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 1990.2x. 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
70.501
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
1990.157
Liquidity indicators evolution XPO KEY PL EUROPE
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
99.274
98.09
99.12
98.826
88.791
89.795
80.997
99.557
70.501
Interest coverage
0.621
-2.587
-0.971
21.948
-14.309
133.832
-29.852
103.771
1990.157
Sector positioning
Liquidity ratio
70.52024
2022
2023
2024
Q1: 118.72
Med: 156.03
Q3: 230.66
Watch-9 pts over 3 years
In 2024, the liquidity ratio of XPO KEY PL EUROPE (70.50) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
1990.16x2024
2022
2023
2024
Q1: 0.0x
Med: 0.36x
Q3: 5.48x
Excellent+50 pts over 3 years
In 2024, the interest coverage of XPO KEY PL EUROPE (1990.2x) 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: 26 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Overall, WCR represents 10 days of revenue, i.e. 744 k€ to permanently finance. Notable WCR improvement over the period (-95%), 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
743 933 €
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
26 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
30 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
10 j
WCR and payment terms evolution XPO KEY PL EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
14 026 225 €
17 061 154 €
18 053 634 €
12 354 398 €
3 989 498 €
7 718 685 €
2 813 461 €
4 905 992 €
743 933 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
51
51
35
45
20
33
20
30
26
Supplier payment term (days)
73
65
55
45
30
47
24
44
30
Positioning of XPO KEY PL EUROPE in its sector
Comparison with sector Affrètement et organisation des transports
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 6 906€ to 9 258€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
6k€8k€9k€
8 544 €Range: 6 906€ - 9 258€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 23 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 (Affrètement et organisation des transports )
Compare XPO KEY PL EUROPE with other companies in the same sector:
Frequently asked questions about XPO KEY PL EUROPE
What is the revenue of XPO KEY PL EUROPE ?
The revenue of XPO KEY PL EUROPE in 2024 is 27.9 M€.
Is XPO KEY PL EUROPE profitable?
XPO KEY PL EUROPE recorded a net loss in 2024.
Where is the headquarters of XPO KEY PL EUROPE ?
The headquarters of XPO KEY PL EUROPE is located in LYON (69006), in the department Rhone.
Where to find the tax return of XPO KEY PL EUROPE ?
The tax return of XPO KEY PL EUROPE 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 XPO KEY PL EUROPE operate?
XPO KEY PL EUROPE operates in the sector Affrètement et organisation des transports (NAF code 52.29B). 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