Empleados: 02 (2023.0)Categoría jurídica: Société à responsabilité limitée (sans autre indication)Tamaño: PMEFecha de creación: 2010-03-23 (16 años)Estado: ActivaSector de actividad: Autres transports routiers de voyageurs Ubicación: PARIS (75008), Paris
ARTEMIS TRANSPORT : revenue, balance sheet and financial ratios
ARTEMIS TRANSPORT is a French company
founded 16 years ago,
specialized in the sector Autres transports routiers de voyageurs .
Based in PARIS (75008),
this company of category PME
shows in 2021 a revenue of 7 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - ARTEMIS TRANSPORT (SIREN 520564584)
Indicador
2021
2020
2019
2018
2017
2016
Ingresos
6 718 €
58 258 €
399 019 €
272 422 €
229 482 €
182 770 €
Resultado neto
-18 555 €
-35 038 €
10 513 €
23 545 €
3 679 €
-12 559 €
EBITDA
22 429 €
-958 €
81 512 €
34 304 €
29 546 €
2 384 €
Margen neto
-276.2%
-60.1%
2.6%
8.6%
1.6%
-6.9%
Ingresos y cuenta de resultados
In 2021, ARTEMIS TRANSPORT achieves revenue of 7 k€. Revenue is declining over the period 2016-2021 (CAGR: -48.4%). Significant drop of -88% vs 2020. After deducting consumption (0 €), gross margin stands at 7 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 22 k€, representing 333.9% of revenue. Positive scissor effect: EBITDA margin improves by +335.5 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -19 k€ (-276.2% of revenue), which will impact equity.
Ingresos (2021)
?
Ingresos
Definición
Importe total de las ventas de bienes y servicios realizadas por la empresa.
Fórmula
Ventas de mercancías + Producción vendida
6 718 €
Margen bruto (2021)
?
Margen bruto
Definición
Diferencia entre los ingresos y el coste de las mercancías vendidas.
Fórmula
Ingresos - Compras consumidas
6 718 €
EBITDA (2021)
?
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
22 429 €
EBIT (2021)
?
EBIT (Resultado de explotación)
Definición
Resultado operativo, incluyendo amortizaciones y provisiones.
Fórmula
EBITDA - Amortizaciones y provisiones + Reversiones
12 932 €
Resultado neto (2021)
?
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 91%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.2 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 26.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Ratio de endeudamiento (2021)
?
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
90.574%
Autonomía financiera (2021)
?
Autonomía financiera
Definición
Porcentaje de fondos propios en la financiación total.
Evolución de indicadores de solvencia ARTEMIS TRANSPORT
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
Ratio de endeudamiento
84.364
42.429
91.096
90.229
160.204
90.574
Autonomía financiera
41.756
52.283
44.085
37.059
35.056
49.795
Capacidad de reembolso
214.603
1.244
2.917
1.245
-94.157
6.205
Flujo de caja / Ingresos
0.169%
12.168%
12.119%
19.354%
-2.172%
26.865%
Positionnement sectoriel
Debt ratio
90.572021
2019
2020
2021
Q1: 0.08
Méd: 39.41
Q3: 129.07
Average-11 pts durante 3 años
In 2021, the debt ratio of ARTEMIS TRANSPORT (90.57) 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
49.8%2021
2019
2020
2021
Q1: 9.79%
Méd: 30.77%
Q3: 53.08%
Good+22 pts durante 3 años
In 2021, the financial autonomy of ARTEMIS TRANSPORT (49.8%) 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
6.21 years2021
2019
2020
2021
Q1: 0.0 years
Méd: 0.02 years
Q3: 2.0 years
Watch
In 2021, the repayment capacity of ARTEMIS TRANSPORT (6.21) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Ratios de liquidez
The liquidity ratio (= Current assets / Current liabilities) stands at 1052.93. 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 2.2x. Financial charges are adequately covered by operations.
Ratio de liquidez (2021)
?
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
1052.932
Cobertura de intereses (2021)
?
Cobertura de intereses
Definición
Capacidad para cubrir los gastos financieros con el resultado de explotación.
Evolución de indicadores de liquidez ARTEMIS TRANSPORT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicador
2016
2017
2018
2019
2020
2021
Ratio de liquidez
264.072
277.793
274.033
204.732
630.297
1052.932
Cobertura de intereses
23.616
1.767
1.07
1.494
-90.084
2.189
Positionnement sectoriel
Liquidity ratio
1052.932021
2019
2020
2021
Q1: 121.81
Méd: 200.29
Q3: 368.21
Excellent+19 pts durante 3 años
In 2021, the liquidity ratio of ARTEMIS TRANSPORT (1052.93) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
2.19x2021
2019
2020
2021
Q1: 0.0x
Méd: 0.0x
Q3: 1.99x
Excellent+13 pts durante 3 años
In 2021, the interest coverage of ARTEMIS TRANSPORT (2.2x) 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.
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: 77 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. The gap of 31 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. WCR is negative (-5098 days): operations structurally generate cash. Notable WCR improvement over the period (-540%), freeing up cash.
NFR de explotación (2021)
?
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
-95 140 €
Crédito clientes (2021)
?
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
77 j
Crédito proveedores (2021)
?
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
46 j
Rotación de inventario (2021)
?
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 (2021)
?
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
-5098 j
Evolución del NFR y plazos ARTEMIS TRANSPORT
Visualización creada con numbers.finance Sources : INPI & BCE - Ajustes : Ministère de l'Économie
Indicador
2016
2017
2018
2019
2020
2021
BFR d'exploitation
21 631 €
1 925 €
32 364 €
35 385 €
-15 420 €
-95 140 €
Rotación de inventario (días)
0
0
0
0
0
0
Crédit clients (jours)
50
20
41
41
18
77
Crédit fournisseurs (jours)
70
57
46
140
101
46
Positionnement de ARTEMIS TRANSPORT dans son secteur
Comparación con el sector Autres transports routiers de voyageurs
Estimación de valoración
Based on 85 transactions of similar company sales
(all years),
the value of ARTEMIS TRANSPORT is estimated at
19 978 €
(range 5 774€ - 56 484€).
With an EBITDA of 22 429€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.14x
(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 value2021
85 tx
5k€19k€56k€
19 978 €Range: 5 774€ - 56 484€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
22 429 €×1.4x
Estimation31 396 €
8 810€ - 89 097€
Revenue Multiple30%
6 718 €×0.14x
Estimation949 €
714€ - 2 129€
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 85 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 (Autres transports routiers de voyageurs )
Compare ARTEMIS TRANSPORT with other companies in the same sector:
Frequently asked questions about ARTEMIS TRANSPORT
What is the revenue of ARTEMIS TRANSPORT ?
The revenue of ARTEMIS TRANSPORT in 2021 is 7 k€.
Is ARTEMIS TRANSPORT profitable?
ARTEMIS TRANSPORT recorded a net loss in 2021.
Where is the headquarters of ARTEMIS TRANSPORT ?
The headquarters of ARTEMIS TRANSPORT is located in PARIS (75008), in the department Paris.
Where to find the tax return of ARTEMIS TRANSPORT ?
The tax return of ARTEMIS 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 ARTEMIS TRANSPORT operate?
ARTEMIS TRANSPORT operates in the sector Autres transports routiers de voyageurs (NAF code 49.39B). 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