XPO SUPPORT SERVICES FRANCE : revenue, balance sheet and financial ratios
XPO SUPPORT SERVICES FRANCE is a French company
founded 24 years ago,
specialized in the sector Activités des sièges sociaux.
Based in LYON (69006),
this company of category GE
shows in 2024 a revenue of 48.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - XPO SUPPORT SERVICES FRANCE (SIREN 440339265)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
48 033 184 €
46 403 826 €
46 425 369 €
35 904 368 €
29 297 982 €
26 461 706 €
22 037 513 €
18 269 610 €
17 468 593 €
Net income
154 252 €
236 056 €
595 083 €
-1 454 344 €
177 574 €
147 223 €
-1 122 489 €
-495 949 €
-1 119 360 €
EBITDA
-1 531 858 €
-289 800 €
382 599 €
-1 624 698 €
359 058 €
219 278 €
-1 553 443 €
-534 246 €
-1 179 958 €
Net margin
0.3%
0.5%
1.3%
-4.1%
0.6%
0.6%
-5.1%
-2.7%
-6.4%
Revenue and income statement
In 2024, XPO SUPPORT SERVICES FRANCE achieves revenue of 48.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.5%. Vs 2023: +4%. After deducting consumption (0 €), gross margin stands at 48.0 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 -1.5 M€, representing -3.2% of revenue. Warning negative scissor effect: despite revenue change (+4%), EBITDA varies by -429%, reducing margin by 2.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 154 k€, i.e. 0.3% 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
48 033 184 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
48 033 184 €
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
-1 531 858 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-6 426 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
154 252 €
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
-3.2%
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 4%. 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
3.9%
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
-3.154%
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
Solvency indicators evolution XPO SUPPORT SERVICES FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-10.785
-9.554
-3.436
54.155
0.0
0.0
0.0
8.143
0.0
Financial autonomy
-28.582
-9.41
-23.231
3.756
6.215
-8.837
7.736
5.29
3.9
Repayment capacity
-0.096
-0.074
-0.023
3.032
0.0
0.0
0.0
-0.201
0.0
Cash flow / Revenue
-6.582%
-2.816%
-6.908%
0.167%
0.856%
-4.529%
0.797%
-0.575%
-3.154%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Excellent
In 2024, the debt ratio of XPO SUPPORT SERVICES FRANCE (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
3.9%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Average
In 2024, the financial autonomy of XPO SUPPORT SERVICES FRANCE (3.9%) 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: 0.2 years
Q3: 3.73 years
Excellent
In 2024, the repayment capacity of XPO SUPPORT SERVICES FRANCE (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 95.65. 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
95.652
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
0.0
Liquidity indicators evolution XPO SUPPORT SERVICES FRANCE
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
69.81
83.131
74.241
98.954
99.994
82.107
94.601
94.526
95.652
Interest coverage
-0.104
-3.179
-0.478
0.052
0.0
-0.038
0.091
-0.231
0.0
Sector positioning
Liquidity ratio
95.652024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Average
In 2024, the liquidity ratio of XPO SUPPORT SERVICES FRANCE (95.65) 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
0.0x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Good
In 2024, the interest coverage of XPO SUPPORT SERVICES FRANCE (0.0x) 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: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 41 days. Favorable situation: supplier credit is longer than customer credit by 1 days. Overall, WCR represents 10 days of revenue, i.e. 1.3 M€ to permanently finance. Over 2016-2024, WCR increased by +710%, requiring additional financing.
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
1 305 542 €
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
40 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
41 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 SUPPORT SERVICES FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-213 990 €
440 480 €
-484 825 €
1 608 872 €
1 538 730 €
885 402 €
2 120 711 €
1 614 853 €
1 305 542 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
32
33
41
27
24
60
66
48
40
Supplier payment term (days)
56
61
39
56
39
75
50
47
41
Positioning of XPO SUPPORT SERVICES FRANCE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of XPO SUPPORT SERVICES FRANCE is estimated at
11 469 564 €
(range 5 388 554€ - 23 559 385€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
5388k€11469k€23559k€
11 469 564 €Range: 5 388 554€ - 23 559 385€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
48 033 184 €×0.38x
Estimation18 138 197 €
8 645 202€ - 36 632 885€
Net Income Multiple20%
154 252 €×9.5x
Estimation1 466 616 €
503 582€ - 3 949 136€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare XPO SUPPORT SERVICES FRANCE with other companies in the same sector:
Frequently asked questions about XPO SUPPORT SERVICES FRANCE
What is the revenue of XPO SUPPORT SERVICES FRANCE ?
The revenue of XPO SUPPORT SERVICES FRANCE in 2024 is 48.0 M€.
Is XPO SUPPORT SERVICES FRANCE profitable?
Yes, XPO SUPPORT SERVICES FRANCE generated a net profit of 154 k€ in 2024.
Where is the headquarters of XPO SUPPORT SERVICES FRANCE ?
The headquarters of XPO SUPPORT SERVICES FRANCE is located in LYON (69006), in the department Rhone.
Where to find the tax return of XPO SUPPORT SERVICES FRANCE ?
The tax return of XPO SUPPORT SERVICES FRANCE 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 SUPPORT SERVICES FRANCE operate?
XPO SUPPORT SERVICES FRANCE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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