Mitarbeiter: 01 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 2018-03-15 (8 Jahre)Status: AktivBranche: Fabrication de carrosseries et remorquesStandort: GIVORS (69700), Rhone
KAESSBOHRER FRANCE : revenue, balance sheet and financial ratios
KAESSBOHRER FRANCE is a French company
founded 8 years ago,
specialized in the sector Fabrication de carrosseries et remorques.
Based in GIVORS (69700),
this company of category PME
shows in 2024 a revenue of 8.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - KAESSBOHRER FRANCE (SIREN 838192821)
Kennzahl
2024
2023
2022
2021
2020
2019
2018
Umsatz
8 513 220 €
11 250 587 €
8 587 428 €
4 855 537 €
5 003 908 €
4 013 378 €
2 214 913 €
Nettoergebnis
270 604 €
238 551 €
261 856 €
134 245 €
133 749 €
102 155 €
52 613 €
EBITDA
211 257 €
256 522 €
362 870 €
191 126 €
192 120 €
154 736 €
74 892 €
Nettomarge
3.2%
2.1%
3.0%
2.8%
2.7%
2.5%
2.4%
Umsatz und Gewinn- und Verlustrechnung
In 2024, KAESSBOHRER FRANCE achieves revenue of 8.5 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +25.2%. Significant drop of -24% vs 2023. After deducting consumption (8.0 M€), gross margin stands at 517 k€, i.e. a rate of 6%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 211 k€, representing 2.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 271 k€, i.e. 3.2% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
8 513 220 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
516 515 €
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
211 257 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
212 891 €
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 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 35%. The balance between equity and debt is satisfactory. Cash flow represents 3.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
0.0%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen KAESSBOHRER FRANCE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2019
2020
2021
2022
2023
2024
Verschuldungsgrad
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Finanzielle Autonomie
35.005
88.481
65.539
81.065
52.154
28.489
34.535
Rückzahlungsfähigkeit
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cashflow / Umsatz
2.477%
2.844%
2.745%
2.897%
3.179%
2.143%
3.159%
Positionnement sectoriel
Debt ratio
0.02024
2022
2023
2024
Q1: 4.79
Méd: 27.7
Q3: 79.01
Excellent
In 2024, the debt ratio of KAESSBOHRER 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
34.53%2024
2022
2023
2024
Q1: 20.53%
Méd: 39.52%
Q3: 57.49%
Average-26 pts über 3 Jahre
In 2024, the financial autonomy of KAESSBOHRER FRANCE (34.5%) 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
Méd: 0.89 years
Q3: 2.67 years
Excellent
In 2024, the repayment capacity of KAESSBOHRER 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 152.28. 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
152.285
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen KAESSBOHRER FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2018
2019
2020
2021
2022
2023
2024
Liquiditätsquote
151.38
821.472
282.226
674.967
223.833
140.278
152.285
Zinsdeckung
0.063
0.0
0.0
0.0
0.618
0.0
0.0
Positionnement sectoriel
Liquidity ratio
152.282024
2022
2023
2024
Q1: 153.1
Méd: 220.25
Q3: 325.12
Watch-27 pts über 3 Jahre
In 2024, the liquidity ratio of KAESSBOHRER FRANCE (152.28) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Méd: 2.31x
Q3: 8.74x
Average-15 pts über 3 Jahre
In 2024, the interest coverage of KAESSBOHRER FRANCE (0.0x) 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: 28 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 168 days. Excellent situation: suppliers finance 140 days of the operating cycle (retail model). Inventory turnover is 48 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 77 days of revenue, i.e. 1.8 M€ to permanently finance. Notable WCR improvement over the period (-21%), freeing up cash.
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
168 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
48 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
77 j
Entwicklung des Working Capital und der Zahlungsfristen KAESSBOHRER FRANCE
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2018
2019
2020
2021
2022
2023
2024
BFR d'exploitation
2 294 628 €
860 027 €
1 021 748 €
460 839 €
935 944 €
1 197 737 €
1 822 084 €
Lagerumschlag (Tage)
92
41
39
9
20
22
48
Crédit clients (jours)
225
32
39
34
32
25
28
Crédit fournisseurs (jours)
258
4
38
8
46
143
168
Positionnement de KAESSBOHRER FRANCE dans son secteur
Vergleich mit der Branche Fabrication de carrosseries et remorques
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 337 509€ to 821 843€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
337k€617k€821k€
617 338 €Range: 337 509€ - 821 843€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 31 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 (Fabrication de carrosseries et remorques)
Compare KAESSBOHRER FRANCE with other companies in the same sector:
Frequently asked questions about KAESSBOHRER FRANCE
What is the revenue of KAESSBOHRER FRANCE ?
The revenue of KAESSBOHRER FRANCE in 2024 is 8.5 M€.
Is KAESSBOHRER FRANCE profitable?
Yes, KAESSBOHRER FRANCE generated a net profit of 271 k€ in 2024.
Where is the headquarters of KAESSBOHRER FRANCE ?
The headquarters of KAESSBOHRER FRANCE is located in GIVORS (69700), in the department Rhone.
Where to find the tax return of KAESSBOHRER FRANCE ?
The tax return of KAESSBOHRER 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 KAESSBOHRER FRANCE operate?
KAESSBOHRER FRANCE operates in the sector Fabrication de carrosseries et remorques (NAF code 29.20Z). 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