Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2019-09-30 (6 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: BOTANS (90400), Territoire de Belfort
2B AUTOMOTIVE : revenue, balance sheet and financial ratios
2B AUTOMOTIVE is a French company
founded 6 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in BOTANS (90400),
this company of category ETI
shows in 2024 a revenue of 33.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - 2B AUTOMOTIVE (SIREN 877649699)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
33 327 432 €
12 332 733 €
6 968 521 €
5 023 270 €
4 497 888 €
726 911 €
Net income
1 014 083 €
1 749 240 €
221 348 €
72 664 €
53 388 €
-13 734 €
EBITDA
1 325 115 €
2 372 847 €
292 767 €
102 864 €
27 302 €
-13 244 €
Net margin
3.0%
14.2%
3.2%
1.4%
1.2%
-1.9%
Revenue and income statement
In 2024, 2B AUTOMOTIVE achieves revenue of 33.3 M€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +114.9%. Vs 2023, growth of +170% (12.3 M€ -> 33.3 M€). After deducting consumption (2.7 M€), gross margin stands at 30.7 M€, i.e. a rate of 92%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.3 M€, representing 4.0% of revenue. Warning negative scissor effect: despite revenue change (+170%), EBITDA varies by -44%, reducing margin by 15.3 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.0 M€, i.e. 3.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
33 327 432 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
30 653 040 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
1 325 115 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 317 016 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 014 083 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.0%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 1%. 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.664%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
14.151%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
3.055%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.014
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
0.096
0.227
0.174
9.903
0.042
0.664
Financial autonomy
5.224
23.407
24.948
26.7
48.946
14.151
Repayment capacity
0.0
0.0
0.0
0.229
0.0
0.014
Cash flow / Revenue
-1.836%
0.241%
1.415%
3.191%
14.563%
3.055%
Sector positioning
Debt ratio
0.662024
2022
2023
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Excellent
In 2024, the debt ratio of 2B AUTOMOTIVE (0.66) 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
14.15%2024
2022
2023
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Average-14 pts over 3 years
In 2024, the financial autonomy of 2B AUTOMOTIVE (14.2%) 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
0.01 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.02 years
Q3: 1.91 years
Good
In 2024, the repayment capacity of 2B AUTOMOTIVE (0.01) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 115.53. 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 1.1x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
115.529
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
1.136
Liquidity indicators evolution 2B AUTOMOTIVE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
103.81
126.156
129.387
136.442
197.492
115.529
Interest coverage
-0.408
0.0
0.0
0.403
0.0
1.136
Sector positioning
Liquidity ratio
115.532024
2022
2023
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Watch
In 2024, the liquidity ratio of 2B AUTOMOTIVE (115.53) 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
1.14x2024
2022
2023
2024
Q1: -0.19x
Med: 0.0x
Q3: 4.8x
Good
In 2024, the interest coverage of 2B AUTOMOTIVE (1.1x) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 142 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 144 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Overall, WCR represents 163 days of revenue, i.e. 15.1 M€ to permanently finance. Over 2019-2024, WCR increased by +1658%, requiring additional financing.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
15 135 987 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
142 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
144 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
163 j
WCR and payment terms evolution 2B AUTOMOTIVE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
861 048 €
399 233 €
310 237 €
1 079 424 €
499 352 €
15 135 987 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
360
43
42
72
36
142
Supplier payment term (days)
358
34
39
39
48
144
Positioning of 2B AUTOMOTIVE in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of 2B AUTOMOTIVE is estimated at
3 560 719 €
(range 1 580 704€ - 8 022 516€).
With an EBITDA of 1 325 115€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.23x
(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 value2024
71 tx
1580k€3560k€8022k€
3 560 719 €Range: 1 580 704€ - 8 022 516€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 325 115 €×0.9x
Estimation1 216 947 €
866 030€ - 4 908 772€
Revenue Multiple30%
33 327 432 €×0.23x
Estimation7 554 797 €
3 529 030€ - 12 319 698€
Net Income Multiple20%
1 014 083 €×3.4x
Estimation3 429 036 €
444 904€ - 9 361 107€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 routiers de fret interurbains)
Compare 2B AUTOMOTIVE with other companies in the same sector:
Yes, 2B AUTOMOTIVE generated a net profit of 1.0 M€ in 2024.
Where is the headquarters of 2B AUTOMOTIVE ?
The headquarters of 2B AUTOMOTIVE is located in BOTANS (90400), in the department Territoire de Belfort.
Where to find the tax return of 2B AUTOMOTIVE ?
The tax return of 2B AUTOMOTIVE 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 2B AUTOMOTIVE operate?
2B AUTOMOTIVE operates in the sector Transports routiers de fret interurbains (NAF code 49.41A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart