Mitarbeiter: 12 (2023.0)Rechtsform: SCA (commandite par actions)Größe: ETIGründungsdatum: 1982-07-30 (43 Jahre)Status: AktivBranche: Commerce de voitures et de véhicules automobiles légersStandort: LE BOUSCAT (33110), Gironde
AUTO PORT : revenue, balance sheet and financial ratios
AUTO PORT is a French company
founded 43 years ago,
specialized in the sector Commerce de voitures et de véhicules automobiles légers.
Based in LE BOUSCAT (33110),
this company of category ETI
shows in 2024 a revenue of 22.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - AUTO PORT (SIREN 325537348)
Kennzahl
2024
2023
2022
2021
2020
2019
2018
2017
2016
Umsatz
22 797 410 €
32 371 084 €
34 703 632 €
38 822 171 €
30 664 728 €
36 725 950 €
33 755 679 €
31 662 258 €
29 212 251 €
Nettoergebnis
-1 069 873 €
-1 011 786 €
-360 068 €
320 228 €
-36 240 €
289 796 €
415 574 €
254 106 €
222 957 €
EBITDA
-984 458 €
-1 250 448 €
-624 423 €
168 124 €
-193 215 €
120 869 €
208 994 €
170 459 €
45 937 €
Nettomarge
-4.7%
-3.1%
-1.0%
0.8%
-0.1%
0.8%
1.2%
0.8%
0.8%
Umsatz und Gewinn- und Verlustrechnung
In 2024, AUTO PORT achieves revenue of 22.8 M€. Activity remains stable over the period (CAGR: -3.1%). Significant drop of -30% vs 2023. After deducting consumption (20.0 M€), gross margin stands at 2.8 M€, i.e. a rate of 12%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -984 k€, representing -4.3% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.1 M€ (-4.7% of revenue), which will impact equity.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
22 797 410 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
2 758 508 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
-984 458 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
-819 638 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 4551%. 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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
4550.577%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
198.459
161.153
115.466
100.617
155.335
83.986
79.716
274.208
4550.577
Finanzielle Autonomie
13.066
13.953
16.122
16.895
16.443
21.549
19.107
10.615
0.646
Rückzahlungsfähigkeit
-521.571
32.732
21.157
-27.597
-16.743
59.102
-2.555
-1.714
-1.23
Cashflow / Umsatz
-0.02%
0.282%
0.36%
-0.255%
-0.76%
0.103%
-1.973%
-4.446%
-5.63%
Positionnement sectoriel
Debt ratio
4550.582024
2022
2023
2024
Q1: 4.08
Méd: 38.33
Q3: 127.96
Watch+19 pts über 3 Jahre
In 2024, the debt ratio of AUTO PORT (4550.58) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
0.65%2024
2022
2023
2024
Q1: 10.78%
Méd: 27.25%
Q3: 53.06%
Average-8 pts über 3 Jahre
In 2024, the financial autonomy of AUTO PORT (0.7%) 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
-1.23 years2024
2022
2023
2024
Q1: -0.37 years
Méd: 0.21 years
Q3: 3.53 years
Excellent
In 2024, the repayment capacity of AUTO PORT (-1.23) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 111.97. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
111.975
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
146.894
140.292
138.414
137.485
156.177
149.202
138.225
140.339
111.975
Zinsdeckung
137.745
12.092
22.241
41.519
-22.207
30.061
-9.002
-15.182
-26.077
Positionnement sectoriel
Liquidity ratio
111.972024
2022
2023
2024
Q1: 132.93
Méd: 200.61
Q3: 386.05
Watch
In 2024, the liquidity ratio of AUTO PORT (111.97) 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
-26.08x2024
2022
2023
2024
Q1: 0.0x
Méd: 2.15x
Q3: 25.1x
Average
In 2024, the interest coverage of AUTO PORT (-26.1x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 96 days. Excellent situation: suppliers finance 63 days of the operating cycle (retail model). Inventory turnover is 84 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 121 days of revenue, i.e. 7.6 M€ to permanently finance.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
96 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
84 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
121 j
Entwicklung des Working Capital und der Zahlungsfristen AUTO PORT
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
9 357 560 €
9 086 751 €
9 527 878 €
10 939 926 €
9 442 283 €
8 860 772 €
8 916 057 €
9 092 390 €
7 638 956 €
Lagerumschlag (Tage)
85
80
83
85
84
62
62
70
84
Crédit clients (jours)
23
18
16
18
22
20
24
16
33
Crédit fournisseurs (jours)
78
86
87
91
99
65
72
62
96
Positionnement de AUTO PORT dans son secteur
Vergleich mit der Branche Commerce de voitures et de véhicules automobiles légers
Bewertungsschätzung
Based on 148 transactions of similar company sales
in 2024,
the value of AUTO PORT is estimated at
3 656 765 €
(range 1 670 098€ - 6 452 383€).
The price/revenue ratio is 0.16x
(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
148 transactions
1670k€3656k€6452k€
3 656 765 €Range: 1 670 098€ - 6 452 383€
NAF 5 année 2024
Valuation method used
Revenue Multiple
22 797 410 €
×
0.16x
=3 656 765 €
Range: 1 670 098€ - 6 452 384€
Only this financial indicator is available for this company.
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 148 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 (Commerce de voitures et de véhicules automobiles légers)
Compare AUTO PORT with other companies in the same sector:
The headquarters of AUTO PORT is located in LE BOUSCAT (33110), in the department Gironde.
Where to find the tax return of AUTO PORT ?
The tax return of AUTO PORT 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 AUTO PORT operate?
AUTO PORT operates in the sector Commerce de voitures et de véhicules automobiles légers (NAF code 45.11Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen