Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-03-03 (20 years)Status: ActiveBusiness sector: Commerce de voitures et de véhicules automobiles légersLocation: MASSY (91300), Essonne
AB AUTO VILLAINE : revenue, balance sheet and financial ratios
AB AUTO VILLAINE is a French company
founded 20 years ago,
specialized in the sector Commerce de voitures et de véhicules automobiles légers.
Based in MASSY (91300),
this company of category PME
shows in 2021 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AB AUTO VILLAINE (SIREN 488528548)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
1 632 242 €
1 507 465 €
1 706 104 €
1 766 557 €
1 818 349 €
1 810 732 €
Net income
42 650 €
37 612 €
37 540 €
18 733 €
13 879 €
35 154 €
23 655 €
21 886 €
EBITDA
N/C
N/C
57 494 €
30 791 €
29 162 €
46 943 €
44 262 €
53 315 €
Net margin
N/C
N/C
2.3%
1.2%
0.8%
2.0%
1.3%
1.2%
Revenue and income statement
In 2024, AB AUTO VILLAINE generates positive net income of 43 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 22 k€ -> 43 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
42 650 €
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 20%. 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 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
19.556%
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
51.993%
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
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
11.831
8.21
4.852
2.181
0.187
0.118
7.859
19.556
Financial autonomy
58.174
60.957
74.024
69.246
67.979
68.299
47.699
51.993
Repayment capacity
0.803
0.598
0.47
0.309
0.045
0.01
None
None
Cash flow / Revenue
2.862%
2.832%
2.399%
1.61%
1.105%
3.023%
None%
None%
Sector positioning
Debt ratio
19.562024
2021
2023
2024
Q1: 4.09
Med: 38.32
Q3: 128.11
Good+11 pts over 3 years
In 2024, the debt ratio of AB AUTO VILLAINE (19.56) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
51.99%2024
2021
2023
2024
Q1: 10.8%
Med: 27.26%
Q3: 53.13%
Good
In 2024, the financial autonomy of AB AUTO VILLAINE (52.0%) 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
0.01 years2021
2021
Q1: 0.0 years
Med: 0.67 years
Q3: 4.7 years
Good
In 2021, the repayment capacity of AB AUTO VILLAINE (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 214.31. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
214.308
Liquidity indicators evolution AB AUTO VILLAINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
233.263
250.735
391.312
299.216
280.827
275.593
175.217
214.308
Interest coverage
2.905
2.729
1.962
2.147
0.796
0.009
None
None
Sector positioning
Liquidity ratio
214.312024
2021
2023
2024
Q1: 132.95
Med: 200.57
Q3: 385.86
Good-8 pts over 3 years
In 2024, the liquidity ratio of AB AUTO VILLAINE (214.31) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.01x2021
2021
Q1: 0.0x
Med: 0.82x
Q3: 7.22x
Average
In 2021, the interest coverage of AB AUTO VILLAINE (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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution AB AUTO VILLAINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
214 807 €
186 781 €
190 488 €
234 999 €
190 996 €
178 273 €
0 €
0 €
Inventory turnover (days)
9
14
13
21
23
18
0
0
Customer payment term (days)
27
24
24
26
27
25
0
0
Supplier payment term (days)
36
32
16
28
32
35
0
0
Positioning of AB AUTO VILLAINE in its sector
Comparison with sector Commerce de voitures et de véhicules automobiles légers
Valuation estimate
Based on 148 transactions of similar company sales
in 2024,
the value of AB AUTO VILLAINE is estimated at
111 265 €
(range 60 026€ - 353 362€).
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
60k€111k€353k€
111 265 €Range: 60 026€ - 353 362€
NAF 5 année 2024
Valuation method used
Net Income Multiple
42 650 €
×
2.6x
=111 266 €
Range: 60 026€ - 353 363€
Only this financial indicator is available for this company.
Valuation evolution
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 AB AUTO VILLAINE with other companies in the same sector:
The revenue of AB AUTO VILLAINE in 2021 is 1.6 M€.
Is AB AUTO VILLAINE profitable?
Yes, AB AUTO VILLAINE generated a net profit of 43 k€ in 2024.
Where is the headquarters of AB AUTO VILLAINE ?
The headquarters of AB AUTO VILLAINE is located in MASSY (91300), in the department Essonne.
Where to find the tax return of AB AUTO VILLAINE ?
The tax return of AB AUTO VILLAINE 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 AB AUTO VILLAINE operate?
AB AUTO VILLAINE 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
Rotate your phone to landscape mode to view the chart