Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 1988-03-15 (38 years)Status: ActiveBusiness sector: Commerce de voitures et de véhicules automobiles légersLocation: RIVERY (80136), Somme
AUTO PLUS SARL : revenue, balance sheet and financial ratios
AUTO PLUS SARL is a French company
founded 38 years ago,
specialized in the sector Commerce de voitures et de véhicules automobiles légers.
Based in RIVERY (80136),
this company of category PME
shows in 2018 a revenue of 348 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUTO PLUS SARL (SIREN 344023650)
Indicator
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
N/C
347 614 €
776 025 €
N/C
Net income
79 977 €
-18 073 €
-3 454 €
-15 152 €
9 595 €
-4 963 €
EBITDA
-40 053 €
-44 900 €
-49 062 €
-43 842 €
11 666 €
-4 582 €
Net margin
N/C
N/C
N/C
-4.4%
1.2%
N/C
Revenue and income statement
In 2021, AUTO PLUS SARL generates positive net income of 80 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-1 177 €
EBITDA (2021)
?
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
-40 053 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-35 849 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
79 977 €
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 10%. 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 39%. The balance between equity and debt is satisfactory.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
9.771%
Financial autonomy (2021)
?
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
39.258%
Repayment capacity (2021)
?
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
-0.133
Solvency indicators evolution AUTO PLUS SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Debt ratio
201.56
336.916
478.189
540.974
858.438
9.771
Financial autonomy
30.355
13.369
10.741
11.316
6.114
39.258
Repayment capacity
-17.028
18.092
-3.692
-4.156
-2.802
-0.133
Cash flow / Revenue
None%
1.236%
-13.552%
None%
None%
None%
Sector positioning
Debt ratio
9.772021
2019
2020
2021
Q1: 7.66
Med: 58.53
Q3: 167.94
Good-49 pts over 3 years
In 2021, the debt ratio of AUTO PLUS SARL (9.77) 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
39.26%2021
2019
2020
2021
Q1: 14.57%
Med: 31.02%
Q3: 53.13%
Good+34 pts over 3 years
In 2021, the financial autonomy of AUTO PLUS SARL (39.3%) 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
-0.13 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.67 years
Q3: 4.7 years
Excellent
In 2021, the repayment capacity of AUTO PLUS SARL (-0.13) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 175.58. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
175.584
Interest coverage (2021)
?
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
-4.696
Liquidity indicators evolution AUTO PLUS SARL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
Liquidity ratio
1180.762
240.357
263.749
363.914
241.379
175.584
Interest coverage
-31.384
17.735
-6.04
-4.88
-4.352
-4.696
Sector positioning
Liquidity ratio
175.582021
2019
2020
2021
Q1: 142.09
Med: 211.41
Q3: 377.57
Average-38 pts over 3 years
In 2021, the liquidity ratio of AUTO PLUS SARL (175.58) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-4.7x2021
2019
2020
2021
Q1: 0.0x
Med: 0.82x
Q3: 7.22x
Average
In 2021, the interest coverage of AUTO PLUS SARL (-4.7x) 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. Average customer payment term: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 1103 days. Excellent situation: suppliers finance 1103 days of the operating cycle (retail model).
Operating WCR (2021)
?
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 (2021)
?
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 (2021)
?
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
1103 j
Inventory turnover (2021)
?
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 AUTO PLUS SARL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
Operating WCR
0 €
154 204 €
236 937 €
0 €
0 €
0 €
Inventory turnover (days)
0
30
10
0
0
0
Customer payment term (days)
0
17
91
0
0
0
Supplier payment term (days)
769
17
66
691
841
1103
Positioning of AUTO PLUS SARL in its sector
Comparison with sector Commerce de voitures et de véhicules automobiles légers
Valuation estimate
Based on 128 transactions of similar company sales
in 2021,
the value of AUTO PLUS SARL is estimated at
196 967 €
(range 71 351€ - 403 047€).
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 value2021
128 transactions
71k€196k€403k€
196 967 €Range: 71 351€ - 403 047€
NAF 5 année 2021
Valuation method used
Net Income Multiple
79 977 €
×
2.5x
=196 967 €
Range: 71 351€ - 403 047€
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 128 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 AUTO PLUS SARL with other companies in the same sector:
Yes, AUTO PLUS SARL generated a net profit of 80 k€ in 2021.
Where is the headquarters of AUTO PLUS SARL ?
The headquarters of AUTO PLUS SARL is located in RIVERY (80136), in the department Somme.
Where to find the tax return of AUTO PLUS SARL ?
The tax return of AUTO PLUS SARL 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 AUTO PLUS SARL operate?
AUTO PLUS SARL 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