Mitarbeiter: 11 (2023.0)Rechtsform: SCA (commandite par actions)Größe: PMEGründungsdatum: 1991-11-25 (34 Jahre)Status: AktivBranche: Commerce de gros d'équipements automobilesStandort: PONTCHARRA (38530), Isere
ZANAUTO DIFFUSION : revenue, balance sheet and financial ratios
ZANAUTO DIFFUSION is a French company
founded 34 years ago,
specialized in the sector Commerce de gros d'équipements automobiles.
Based in PONTCHARRA (38530),
this company of category PME
shows in 2024 a revenue of 10.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, ZANAUTO DIFFUSION achieves revenue of 10.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.3%. Vs 2023, growth of +27% (8.1 M€ -> 10.3 M€). After deducting consumption (7.0 M€), gross margin stands at 3.3 M€, i.e. a rate of 32%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 892 k€, representing 8.7% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 647 k€, i.e. 6.3% 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
10 262 414 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
3 304 624 €
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
891 898 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
871 025 €
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 24%. 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 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
23.796%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen ZANAUTO DIFFUSION
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2020
2021
2022
2023
2024
Verschuldungsgrad
33.165
24.055
24.456
189.421
62.516
48.671
30.019
23.796
Finanzielle Autonomie
22.742
23.799
23.021
11.927
15.581
13.365
16.48
14.82
Rückzahlungsfähigkeit
1.927
1.15
1.75
4.474
1.103
0.651
0.342
0.268
Cashflow / Umsatz
1.923%
2.347%
1.251%
3.058%
4.805%
4.723%
6.993%
6.589%
Positionnement sectoriel
Debt ratio
23.82024
2022
2023
2024
Q1: 0.26
Méd: 13.62
Q3: 52.91
Average-8 pts über 3 Jahre
In 2024, the debt ratio of ZANAUTO DIFFUSION (23.80) 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
14.82%2024
2022
2023
2024
Q1: 21.3%
Méd: 41.67%
Q3: 60.11%
Average
In 2024, the financial autonomy of ZANAUTO DIFFUSION (14.8%) 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
0.27 years2024
2022
2023
2024
Q1: 0.0 years
Méd: 0.2 years
Q3: 1.87 years
Average
In 2024, the repayment capacity of ZANAUTO DIFFUSION (0.27) 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.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 117.94. 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 1.4x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
117.936
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen ZANAUTO DIFFUSION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2020
2021
2022
2023
2024
Liquiditätsquote
138.899
137.066
131.616
152.691
130.497
122.132
124.121
117.936
Zinsdeckung
2.448
2.022
1.824
0.498
0.413
0.672
0.279
1.436
Positionnement sectoriel
Liquidity ratio
117.942024
2022
2023
2024
Q1: 145.43
Méd: 206.86
Q3: 309.41
Watch
In 2024, the liquidity ratio of ZANAUTO DIFFUSION (117.94) 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
1.44x2024
2022
2023
2024
Q1: 0.0x
Méd: 1.22x
Q3: 10.11x
Good+8 pts über 3 Jahre
In 2024, the interest coverage of ZANAUTO DIFFUSION (1.4x) 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.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 50 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 89 days. Excellent situation: suppliers finance 39 days of the operating cycle (retail model). Inventory turnover is 45 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 76 days of revenue, i.e. 2.2 M€ to permanently finance. Over 2016-2024, WCR increased by +119%, requiring additional financing.
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
89 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
45 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
76 j
Entwicklung des Working Capital und der Zahlungsfristen ZANAUTO DIFFUSION
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2020
2021
2022
2023
2024
BFR d'exploitation
985 726 €
970 694 €
1 026 030 €
1 014 416 €
1 128 774 €
1 359 009 €
1 748 028 €
2 157 262 €
Lagerumschlag (Tage)
63
61
65
51
52
49
43
45
Crédit clients (jours)
38
37
45
45
50
40
54
50
Crédit fournisseurs (jours)
87
83
69
92
78
83
78
89
Positionnement de ZANAUTO DIFFUSION dans son secteur
Vergleich mit der Branche Commerce de gros d'équipements automobiles
Bewertungsschätzung
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 971 652€ to 3 455 959€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
971k€2262k€3455k€
2 262 159 €Range: 971 652€ - 3 455 959€
NAF 5 année 2024
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 29 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 gros d'équipements automobiles)
Compare ZANAUTO DIFFUSION with other companies in the same sector:
Frequently asked questions about ZANAUTO DIFFUSION
What is the revenue of ZANAUTO DIFFUSION ?
The revenue of ZANAUTO DIFFUSION in 2024 is 10.3 M€.
Is ZANAUTO DIFFUSION profitable?
Yes, ZANAUTO DIFFUSION generated a net profit of 647 k€ in 2024.
Where is the headquarters of ZANAUTO DIFFUSION ?
The headquarters of ZANAUTO DIFFUSION is located in PONTCHARRA (38530), in the department Isere.
Where to find the tax return of ZANAUTO DIFFUSION ?
The tax return of ZANAUTO DIFFUSION 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 ZANAUTO DIFFUSION operate?
ZANAUTO DIFFUSION operates in the sector Commerce de gros d'équipements automobiles (NAF code 45.31Z). 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