Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2016-02-18 (10 years)Status: ActiveBusiness sector: Location et location-bail de camionsLocation: MERIGNAC (33700), Gironde
AB LOCATION BORDEAUX : revenue, balance sheet and financial ratios
AB LOCATION BORDEAUX is a French company
founded 10 years ago,
specialized in the sector Location et location-bail de camions.
Based in MERIGNAC (33700),
this company of category ETI
shows in 2024 a revenue of 4.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AB LOCATION BORDEAUX (SIREN 818573230)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 100 048 €
4 707 525 €
4 811 555 €
4 786 357 €
4 139 821 €
4 046 612 €
4 184 818 €
3 592 889 €
2 820 686 €
Net income
882 959 €
750 589 €
643 512 €
915 609 €
28 933 €
-137 742 €
-52 430 €
-743 121 €
2 679 €
EBITDA
2 340 527 €
2 441 318 €
3 031 768 €
2 989 888 €
2 619 028 €
2 194 570 €
2 236 816 €
1 494 523 €
1 508 268 €
Net margin
21.5%
15.9%
13.4%
19.1%
0.7%
-3.4%
-1.3%
-20.7%
0.1%
Revenue and income statement
Im Jahr 2024 erzielt AB LOCATION BORDEAUX einen Umsatz von 4.1 Mio€. Der Umsatz wächst über 9 Jahre positiv (CAGR: +4.8%). Deutlicher Rückgang von -13% vs 2023. Nach Abzug des Verbrauchs (26 k€) beträgt die Bruttomarge 4.1 Mio€, d.h. eine Rate von 99%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 2.3 Mio€, was 57.1% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +5.2 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 883 k€, d.h. 21.5% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 100 048 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 073 579 €
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
2 340 527 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
895 776 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
882 959 €
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
56.9%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 54%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 53%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 1.7 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 48.2% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
54.396%
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
52.807%
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
48.156%
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
1.72
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution AB LOCATION BORDEAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
686.359
602.02
356.743
276.299
240.094
154.102
101.394
55.376
54.396
Financial autonomy
10.711
12.86
19.969
23.975
28.112
36.935
45.548
56.739
52.807
Repayment capacity
3.422
4.552
3.007
3.285
3.063
2.294
1.983
1.535
1.72
Cash flow / Revenue
51.923%
39.929%
53.541%
51.697%
61.907%
61.158%
56.333%
45.371%
48.156%
Sector positioning
Verschuldungsgrad
54.42024
2022
2023
2024
Q1: 4.27
Med: 75.78
Q3: 273.65
Gut-13 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das verschuldungsgrad von AB LOCATION BORDEAUX (54.40). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
52.81%2024
2022
2023
2024
Q1: 15.51%
Med: 32.24%
Q3: 58.86%
Gut+8 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das finanzielle autonomie von AB LOCATION BORDEAUX (52.8%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
1.72 ans2024
2022
2023
2024
Q1: 0.09 ans
Med: 1.87 ans
Q3: 3.6 ans
Gut-8 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das rückzahlungsfähigkeit von AB LOCATION BORDEAUX (1.7 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Liquidity ratios
Die Liquiditätsquote beträgt 95.83. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 2.7x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
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
95.833
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
2.655
Liquidity indicators evolution AB LOCATION BORDEAUX
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
211.479
188.704
221.356
168.987
480.393
351.431
363.73
206.727
95.833
Interest coverage
2.95
3.154
1.873
1.703
0.926
0.789
0.676
0.693
2.655
Sector positioning
Liquiditätsquote
95.832024
2022
2023
2024
Q1: 136.75
Med: 257.51
Q3: 443.91
Beobachten-46 pts over 3 years
Im Jahr 2024 liegt in den unteren 25% der Branche das liquiditätsquote von AB LOCATION BORDEAUX (95.83). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
2.65x2024
2022
2023
2024
Q1: 0.0x
Med: 4.0x
Q3: 9.37x
Average
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von AB LOCATION BORDEAUX (2.6x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 59 Tage. Lieferantenfrist: 78 Tage. Günstige Situation. WCR ist negativ (-427 Tage): Der Betrieb generiert strukturell Liquidität. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-1070%), Freisetzung von Liquidität.
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
-4 864 010 €
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
59 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
78 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
-427 j
WCR and payment terms evolution AB LOCATION BORDEAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-415 741 €
-1 108 730 €
-2 095 757 €
-3 032 045 €
-3 705 595 €
-3 803 909 €
-4 522 284 €
-4 290 815 €
-4 864 010 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
60
56
52
55
37
43
48
52
59
Supplier payment term (days)
124
48
40
40
43
59
65
93
78
Positioning of AB LOCATION BORDEAUX in its sector
Comparison with sector Location et location-bail de camions
Valuation estimate
Based on 292 transactions of similar company sales
(all years),
the value of AB LOCATION BORDEAUX is estimated at
15 085 173 €
(range 3 330 180€ - 28 694 366€).
With an EBITDA of 2 340 527€, the sector multiple of 9.5x is applied.
The price/revenue ratio is 2.04x
(premium 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
292 transactions
3330k€15085k€28694k€
15 085 173 €Range: 3 330 180€ - 28 694 366€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 340 527 €×9.5x
Estimation22 137 770 €
5 473 077€ - 37 760 129€
Revenue Multiple30%
4 100 048 €×2.04x
Estimation8 380 000 €
1 733 658€ - 12 354 850€
Net Income Multiple20%
882 959 €×8.5x
Estimation7 511 445 €
367 721€ - 30 539 237€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 292 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 (Location et location-bail de camions)
Compare AB LOCATION BORDEAUX with other companies in the same sector:
Frequently asked questions about AB LOCATION BORDEAUX
What is the revenue of AB LOCATION BORDEAUX ?
The revenue of AB LOCATION BORDEAUX in 2024 is 4.1 M€.
Is AB LOCATION BORDEAUX profitable?
Yes, AB LOCATION BORDEAUX generated a net profit of 883 k€ in 2024.
Where is the headquarters of AB LOCATION BORDEAUX ?
The headquarters of AB LOCATION BORDEAUX is located in MERIGNAC (33700), in the department Gironde.
Where to find the tax return of AB LOCATION BORDEAUX ?
The tax return of AB LOCATION BORDEAUX 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 LOCATION BORDEAUX operate?
AB LOCATION BORDEAUX operates in the sector Location et location-bail de camions (NAF code 77.12Z). 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