Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1985-05-01 (41 years)Status: ActiveBusiness sector: Contrôle technique automobileLocation: LE MANS (72100), Sarthe
AUTO SECURITE FRANCE : revenue, balance sheet and financial ratios
AUTO SECURITE FRANCE is a French company
founded 41 years ago,
specialized in the sector Contrôle technique automobile.
Based in LE MANS (72100),
this company of category ETI
shows in 2024 a revenue of 13.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUTO SECURITE FRANCE (SIREN 333593242)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
13 345 505 €
12 698 735 €
11 889 722 €
11 642 483 €
11 064 512 €
10 987 257 €
11 097 181 €
11 094 147 €
10 416 526 €
Net income
4 396 579 €
4 853 979 €
4 214 039 €
4 337 362 €
3 673 243 €
3 603 364 €
3 465 659 €
3 316 317 €
2 858 793 €
EBITDA
3 309 474 €
4 226 665 €
3 425 045 €
3 638 763 €
3 759 627 €
3 454 009 €
3 608 397 €
3 272 045 €
3 166 072 €
Net margin
32.9%
38.2%
35.4%
37.3%
33.2%
32.8%
31.2%
29.9%
27.4%
Revenue and income statement
In 2024, AUTO SECURITE FRANCE achieves revenue of 13.3 M€. Revenue is growing positively over 9 years (CAGR: +3.1%). Vs 2023: +5%. After deducting consumption (241 k€), gross margin stands at 13.1 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3.3 M€, representing 24.8% of revenue. Warning negative scissor effect: despite revenue change (+5%), EBITDA varies by -22%, reducing margin by 8.5 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.4 M€, i.e. 32.9% 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
13 345 505 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
13 104 359 €
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
3 309 474 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 582 492 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 396 579 €
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
24.8%
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 0%. 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 63%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 31.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
62.595%
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
31.742%
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
0.0
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 AUTO SECURITE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.339
2.066
0.957
7.941
19.66
0.0
0.0
0.0
0.0
Financial autonomy
60.665
59.161
60.229
62.853
51.749
64.798
61.637
62.434
62.595
Repayment capacity
0.006
0.033
0.015
0.126
0.301
0.0
0.0
0.0
0.0
Cash flow / Revenue
28.356%
28.922%
30.166%
31.021%
32.518%
35.937%
34.676%
37.293%
31.742%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.83
Med: 14.06
Q3: 50.62
Excellent
In 2024, the debt ratio of AUTO SECURITE FRANCE (0.00) 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
62.59%2024
2022
2023
2024
Q1: 15.77%
Med: 50.09%
Q3: 72.79%
Good
In 2024, the financial autonomy of AUTO SECURITE FRANCE (62.6%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.15 years
Q3: 1.42 years
Excellent
In 2024, the repayment capacity of AUTO SECURITE FRANCE (0.00) 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 381.30. 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 0.0x. Danger: operating income does not cover interest charges, unsustainable situation.
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
381.3
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
0.023
Liquidity indicators evolution AUTO SECURITE FRANCE
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
115.242
68.277
81.959
111.297
143.081
141.051
102.519
138.316
381.3
Interest coverage
0.0
0.0
0.0
0.0
0.003
0.0
0.0
0.0
0.023
Sector positioning
Liquidity ratio
381.32024
2022
2023
2024
Q1: 115.19
Med: 226.43
Q3: 416.69
Good+45 pts over 3 years
In 2024, the liquidity ratio of AUTO SECURITE FRANCE (381.30) 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
0.02x2024
2022
2023
2024
Q1: 0.0x
Med: 0.35x
Q3: 3.05x
Average
In 2024, the interest coverage of AUTO SECURITE FRANCE (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. Average customer payment term: 33 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 37 days. Favorable situation: supplier credit is longer than customer credit by 4 days. Overall, WCR represents 155 days of revenue, i.e. 5.7 M€ to permanently finance. Over 2016-2024, WCR increased by +788%, 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
5 740 569 €
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
33 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
37 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
155 j
WCR and payment terms evolution AUTO SECURITE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
646 554 €
-242 740 €
-476 957 €
-171 291 €
1 785 038 €
500 627 €
-35 788 €
971 834 €
5 740 569 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
32
35
25
37
33
33
36
34
33
Supplier payment term (days)
66
70
73
36
103
52
61
67
37
Positioning of AUTO SECURITE FRANCE in its sector
Comparison with sector Contrôle technique automobile
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (41 transactions).
This range of 1 885 561€ to 16 166 857€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1885k€9596k€16166k€
9 596 457 €Range: 1 885 561€ - 16 166 857€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 41 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 (Contrôle technique automobile)
Compare AUTO SECURITE FRANCE with other companies in the same sector:
Frequently asked questions about AUTO SECURITE FRANCE
What is the revenue of AUTO SECURITE FRANCE ?
The revenue of AUTO SECURITE FRANCE in 2024 is 13.3 M€.
Is AUTO SECURITE FRANCE profitable?
Yes, AUTO SECURITE FRANCE generated a net profit of 4.4 M€ in 2024.
Where is the headquarters of AUTO SECURITE FRANCE ?
The headquarters of AUTO SECURITE FRANCE is located in LE MANS (72100), in the department Sarthe.
Where to find the tax return of AUTO SECURITE FRANCE ?
The tax return of AUTO SECURITE FRANCE 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 SECURITE FRANCE operate?
AUTO SECURITE FRANCE operates in the sector Contrôle technique automobile (NAF code 71.20A). 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