Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-07-22 (20 years)Status: ActiveBusiness sector: Entretien et réparation d'autres véhicules automobilesLocation: MACON (71000), Saone-et-Loire
AT CARS ET BUS : revenue, balance sheet and financial ratios
AT CARS ET BUS is a French company
founded 20 years ago,
specialized in the sector Entretien et réparation d'autres véhicules automobiles.
Based in MACON (71000),
this company of category PME
shows in 2018 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AT CARS ET BUS (SIREN 483541579)
Indicator
2020
2018
2017
2016
Revenue
N/C
1 179 544 €
705 885 €
870 769 €
Net income
104 743 €
33 494 €
-68 854 €
92 683 €
EBITDA
N/C
55 106 €
-59 007 €
84 932 €
Net margin
N/C
2.8%
-9.8%
10.6%
Revenue and income statement
In 2020, AT CARS ET BUS generates positive net income of 105 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2020: 93 k€ -> 105 k€.
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
104 743 €
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 6%. 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 7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
6.282%
Financial autonomy (2020)
?
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
6.849%
Asset age ratio (2020)
?
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
2020
Debt ratio
-1.156
-0.87
-0.782
6.282
Financial autonomy
-39.63
-81.632
-45.002
6.849
Repayment capacity
0.012
-0.023
0.033
None
Cash flow / Revenue
9.646%
-11.553%
3.66%
None%
Sector positioning
Debt ratio
6.282020
2017
2018
2020
Q1: 4.13
Med: 27.43
Q3: 91.09
Good
In 2020, the debt ratio of AT CARS ET BUS (6.28) 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
6.85%2020
2017
2018
2020
Q1: 22.57%
Med: 43.82%
Q3: 62.07%
Watch
In 2020, the financial autonomy of AT CARS ET BUS (6.8%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.03 years2018
2017
2018
Q1: 0.0 years
Med: 0.39 years
Q3: 1.95 years
Good
In 2018, the repayment capacity of AT CARS ET BUS (0.03) 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 91.83. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
91.834
Liquidity indicators evolution AT CARS ET BUS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
Liquidity ratio
64.498
45.433
58.523
91.834
Interest coverage
7.432
-7.086
14.372
None
Sector positioning
Liquidity ratio
91.832020
2017
2018
2020
Q1: 159.07
Med: 222.45
Q3: 326.36
Watch+6 pts over 3 years
In 2020, the liquidity ratio of AT CARS ET BUS (91.83) 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
14.37x2018
2017
2018
Q1: 0.0x
Med: 0.53x
Q3: 3.72x
Excellent+50 pts over 2 years
In 2018, the interest coverage of AT CARS ET BUS (14.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 (2020)
?
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 AT CARS ET BUS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
Operating WCR
-138 113 €
-185 782 €
-107 433 €
0 €
Inventory turnover (days)
19
24
13
0
Customer payment term (days)
66
38
40
0
Supplier payment term (days)
61
66
76
0
Positioning of AT CARS ET BUS in its sector
Comparison with sector Entretien et réparation d'autres véhicules automobiles
Valuation estimate
Based on 104 transactions of similar company sales
in 2020,
the value of AT CARS ET BUS is estimated at
392 036 €
(range 158 429€ - 1 012 704€).
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 value2020
104 transactions
158k€392k€1012k€
392 036 €Range: 158 429€ - 1 012 704€
NAF 5 année 2020
Valuation method used
Net Income Multiple
104 743 €
×
3.7x
=392 037 €
Range: 158 430€ - 1 012 704€
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 104 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 (Entretien et réparation d'autres véhicules automobiles)
Compare AT CARS ET BUS with other companies in the same sector:
Yes, AT CARS ET BUS generated a net profit of 105 k€ in 2020.
Where is the headquarters of AT CARS ET BUS ?
The headquarters of AT CARS ET BUS is located in MACON (71000), in the department Saone-et-Loire.
Where to find the tax return of AT CARS ET BUS ?
The tax return of AT CARS ET BUS 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 AT CARS ET BUS operate?
AT CARS ET BUS operates in the sector Entretien et réparation d'autres véhicules automobiles (NAF code 45.20B). 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