Empleados: 01 (2023.0)Categoría jurídica: Société à responsabilité limitée (sans autre indication)Tamaño: PMEFecha de creación: 2000-01-01 (26 años)Estado: ActivaSector de actividad: Transports de voyageurs par taxisUbicación: BEAUNE (21200), Cote-d'Or
ALLO ALLO TAXIS BOGNON : revenue, balance sheet and financial ratios
ALLO ALLO TAXIS BOGNON is a French company
founded 26 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in BEAUNE (21200),
this company of category PME
shows in 2024 a revenue of 138 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - ALLO ALLO TAXIS BOGNON (SIREN 429150964)
Indicador
2024
2023
2021
2020
2019
2018
2017
2016
Ingresos
137 917 €
141 999 €
137 634 €
120 527 €
147 564 €
163 429 €
190 080 €
183 385 €
Resultado neto
-14 067 €
-10 243 €
3 270 €
2 042 €
-16 271 €
-15 109 €
17 814 €
13 445 €
EBITDA
12 661 €
2 987 €
13 082 €
21 259 €
3 459 €
5 473 €
23 760 €
22 867 €
Margen neto
-10.2%
-7.2%
2.4%
1.7%
-11.0%
-9.2%
9.4%
7.3%
Ingresos y cuenta de resultados
In 2024, ALLO ALLO TAXIS BOGNON achieves revenue of 138 k€. Activity remains stable over the period (CAGR: -3.5%). Slight decline of -3% vs 2023. After deducting consumption (0 €), gross margin stands at 138 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 13 k€, representing 9.2% of revenue. Positive scissor effect: EBITDA margin improves by +7.1 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Net income is negative at -14 k€ (-10.2% of revenue), which will impact equity.
Ingresos (2024)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
137 917 €
Margen bruto (2024)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
137 917 €
EBITDA (2024)
?
EBITDA (Excedente bruto de explotación)
Definición
Ressource générée par l'activité courante, avant amortissements et charges financières.
Fórmula
Valor añadido - Gastos de personal - Impuestos
Interpretación
Positivo = actividad rentable
12 661 €
EBIT (2024)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
-11 624 €
Resultado neto (2024)
?
Resultado neto
Definición
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Fórmula
Resultado corriente + Resultado excepcional - Impuesto sobre beneficios
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Mostrar :
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Activo
Chargement des données...
Poste
Bruto
Amort.
Neto
%
Evolución
Données de bilan actif non disponibles pour cette entreprise
Pasivo
Chargement des données...
Poste
Ejercicio
%
Evolución
Données de bilan passif non disponibles pour cette entreprise
Ratios de solvencia y endeudamiento
The debt ratio (= Financial debt / Equity x 100) stands at 131%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 7.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Ratio de endeudamiento (2024)
?
Ratio de endeudamiento
Definición
Mide la proporción de deuda respecto a los fondos propios.
Fórmula
(Deuda financiera / Fondos propios) x 100
Interpretación
< 50% : Faible 50-100% : Moderado > 100% : Alto
130.544%
Autonomía financiera (2024)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Evolución de indicadores de solvencia ALLO ALLO TAXIS BOGNON
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
2023
2024
Ratio de endeudamiento
65.125
43.647
76.18
69.948
85.323
57.863
80.596
130.544
Autonomía financiera
51.368
56.044
47.264
48.59
44.049
52.565
43.383
39.308
Capacidad de reembolso
3.023
2.459
17.292
20.005
3.255
4.056
45.513
7.618
Flujo de caja / Ingresos
11.298%
10.174%
2.53%
1.839%
17.317%
8.592%
0.911%
7.331%
Positionnement sectoriel
Debt ratio
130.542024
2021
2023
2024
Q1: 0.0
Méd: 7.13
Q3: 77.48
Average+17 pts durante 3 años
In 2024, the debt ratio of ALLO ALLO TAXIS BOGNON (130.54) 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
39.31%2024
2021
2023
2024
Q1: 0.0%
Méd: 12.74%
Q3: 46.65%
Good
In 2024, the financial autonomy of ALLO ALLO TAXIS BOGNON (39.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
7.62 years2024
2021
2023
2024
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.42 years
Average
In 2024, the repayment capacity of ALLO ALLO TAXIS BOGNON (7.62) 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.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 300.52. 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 14.3x. Operating income very largely covers interest expenses: high safety margin.
Ratio de liquidez (2024)
?
Ratio de liquidez
Definición
Capacidad para pagar las deudas a corto plazo con el activo circulante.
Fórmula
Activo circulante / Pasivo circulante
Interpretación
> 1.5 : Muy bueno 1-1.5 : Correcto < 1 : Risque de liquidité
300.519
Cobertura de intereses (2024)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Evolución de indicadores de liquidez ALLO ALLO TAXIS BOGNON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2016
2017
2018
2019
2020
2021
2023
2024
Ratio de liquidez
0.0
259.431
177.91
174.245
299.608
334.981
98.382
300.519
Cobertura de intereses
1.478
1.869
9.245
22.319
1.811
2.652
30.934
14.304
Positionnement sectoriel
Liquidity ratio
300.522024
2021
2023
2024
Q1: 45.75
Méd: 152.43
Q3: 398.23
Good
In 2024, the liquidity ratio of ALLO ALLO TAXIS BOGNON (300.52) 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
14.3x2024
2021
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 2.77x
Excellent
In 2024, the interest coverage of ALLO ALLO TAXIS BOGNON (14.3x) 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.
Necesidad de fondo de rotación (NFR) y plazos de pago
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: 9 days. The company must finance 4 days of gap between collections and payments. WCR is negative (-12 days): operations structurally generate cash. Over 2016-2024, WCR increased by +77%, requiring additional financing.
NFR de explotación (2024)
?
NFR de explotación
Definición
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
Fórmula
Stocks + Créances clients - Dettes fournisseurs
Interpretación
Negativo = tesorería liberada Positivo = necesidad de financiación
-4 539 €
Crédito clientes (2024)
?
Crédito clientes (días)
Definición
Plazo medio de cobro a clientes.
Fórmula
(Cuentas por cobrar / Ingresos con IVA) x 360
Interpretación
< 45j : Bueno 45-60j : Medio > 60j : Largo
13 j
Crédito proveedores (2024)
?
Crédito proveedores (días)
Definición
Plazo medio de pago a proveedores.
Fórmula
(Cuentas por pagar / Compras con IVA) x 360
Interpretación
Cuanto más largo sea el plazo, mejor para la tesorería
9 j
Rotación de inventario (2024)
?
Rotación de inventario (días)
Definición
Duración media de almacenamiento de mercancías o materiales.
Fórmula
(Existencias / Coste de compra) x 360
Interpretación
Cuanto menor sea el ratio, más rápida es la rotación
0 j
NFR en días de ingresos (2024)
?
NFR en días de ingresos
Definición
Expresa el fondo de maniobra operativo en días de facturación.
Fórmula
(BFR exploitation / CA) x 360
Interpretación
Cuantos menos días, mejor gestión del capital circulante
-12 j
Evolución del NFR y plazos ALLO ALLO TAXIS BOGNON
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
2023
2024
BFR d'exploitation
-20 037 €
13 416 €
22 370 €
11 379 €
2 573 €
6 300 €
-4 298 €
-4 539 €
Rotación de inventario (días)
0
0
0
0
0
0
0
0
Crédit clients (jours)
0
46
30
33
42
35
39
13
Crédit fournisseurs (jours)
32
61
64
38
52
30
25
9
Positionnement de ALLO ALLO TAXIS BOGNON dans son secteur
Comparación con el sector Transports de voyageurs par taxis
Estimación de valoración
Based on 116 transactions of similar company sales
(all years),
the value of ALLO ALLO TAXIS BOGNON is estimated at
68 257 €
(range 39 229€ - 121 664€).
With an EBITDA of 12 661€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.61x
(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.
Estimated enterprise value2024
116 transactions
39k€68k€121k€
68 257 €Range: 39 229€ - 121 664€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
12 661 €×4.6x
Estimation58 851 €
33 437€ - 105 051€
Revenue Multiple30%
137 917 €×0.61x
Estimation83 935 €
48 883€ - 149 352€
Evolución de la valoración
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 116 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 de voyageurs par taxis)
Compare ALLO ALLO TAXIS BOGNON with other companies in the same sector:
Frequently asked questions about ALLO ALLO TAXIS BOGNON
What is the revenue of ALLO ALLO TAXIS BOGNON ?
The revenue of ALLO ALLO TAXIS BOGNON in 2024 is 138 k€.
Is ALLO ALLO TAXIS BOGNON profitable?
ALLO ALLO TAXIS BOGNON recorded a net loss in 2024.
Where is the headquarters of ALLO ALLO TAXIS BOGNON ?
The headquarters of ALLO ALLO TAXIS BOGNON is located in BEAUNE (21200), in the department Cote-d'Or.
Where to find the tax return of ALLO ALLO TAXIS BOGNON ?
The tax return of ALLO ALLO TAXIS BOGNON 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 ALLO ALLO TAXIS BOGNON operate?
ALLO ALLO TAXIS BOGNON operates in the sector Transports de voyageurs par taxis (NAF code 49.32Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Gire su teléfono en modo horizontal para ver el gráfico