Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1986-11-01 (39 years)Status: ActiveBusiness sector: Autres transports routiers de voyageurs Location: NANTERRE (92000), Hauts-de-Seine
AUTOCARS DELION SAS : revenue, balance sheet and financial ratios
AUTOCARS DELION SAS is a French company
founded 39 years ago,
specialized in the sector Autres transports routiers de voyageurs .
Based in NANTERRE (92000),
this company of category GE
shows in 2024 a revenue of 20.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUTOCARS DELION SAS (SIREN 339361164)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
20 155 093 €
17 448 953 €
16 546 139 €
10 910 499 €
7 410 093 €
9 320 897 €
8 552 508 €
6 404 289 €
6 921 425 €
Net income
-1 884 399 €
-1 990 549 €
-2 648 847 €
606 115 €
444 477 €
381 192 €
-17 925 €
188 044 €
278 257 €
EBITDA
-1 431 676 €
-1 902 249 €
-2 827 644 €
508 602 €
752 857 €
706 117 €
85 399 €
139 460 €
473 746 €
Net margin
-9.3%
-11.4%
-16.0%
5.6%
6.0%
4.1%
-0.2%
2.9%
4.0%
Revenue and income statement
In 2024, AUTOCARS DELION SAS achieves revenue of 20.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.3%. Vs 2023, growth of +16% (17.4 M€ -> 20.2 M€). After deducting consumption (2.9 M€), gross margin stands at 17.2 M€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.4 M€, representing -7.1% of revenue. Positive scissor effect: EBITDA margin improves by +3.8 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -1.9 M€ (-9.3% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
20 155 093 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 237 667 €
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
-1 431 676 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 859 535 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 884 399 €
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
-7.1%
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 -7%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
-0.455%
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
-6.796%
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
-9.479%
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
-0.002
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
2022
2023
2024
Debt ratio
0.058
1.704
0.565
2.541
0.028
0.063
-0.006
-1.383
-0.455
Financial autonomy
42.012
43.928
31.2
39.05
49.568
33.108
-15.974
-18.121
-6.796
Repayment capacity
0.002
0.135
0.204
0.135
0.001
0.008
0.0
-0.007
-0.002
Cash flow / Revenue
5.301%
2.811%
0.457%
3.612%
6.72%
2.026%
-17.599%
-13.174%
-9.479%
Sector positioning
Debt ratio
-0.462024
2022
2023
2024
Q1: 1.2
Med: 27.55
Q3: 86.61
Excellent
In 2024, the debt ratio of AUTOCARS DELION SAS (-0.46) 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
-6.8%2024
2022
2023
2024
Q1: 15.62%
Med: 35.91%
Q3: 57.37%
Average
In 2024, the financial autonomy of AUTOCARS DELION SAS (-6.8%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.26 years
Q3: 2.03 years
Excellent
In 2024, the repayment capacity of AUTOCARS DELION SAS (-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 92.75. 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
92.747
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
-1.949
Liquidity indicators evolution AUTOCARS DELION SAS
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
138.386
133.816
130.26
143.967
183.163
144.456
82.904
80.215
92.747
Interest coverage
0.302
0.648
1.485
0.332
0.079
0.047
-0.761
-6.894
-1.949
Sector positioning
Liquidity ratio
92.752024
2022
2023
2024
Q1: 118.3
Med: 194.63
Q3: 302.55
Watch
In 2024, the liquidity ratio of AUTOCARS DELION SAS (92.75) 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
-1.95x2024
2022
2023
2024
Q1: 0.0x
Med: 0.4x
Q3: 5.47x
Average
In 2024, the interest coverage of AUTOCARS DELION SAS (-1.9x) 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: 69 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 157 days. Excellent situation: suppliers finance 88 days of the operating cycle (retail model). Inventory turnover is 4 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 108 days of revenue, i.e. 6.0 M€ to permanently finance. Over 2016-2024, WCR increased by +279%, 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
6 027 582 €
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
69 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
157 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
4 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
108 j
WCR and payment terms evolution AUTOCARS DELION SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 588 329 €
1 427 196 €
2 838 406 €
2 872 794 €
3 072 817 €
5 391 532 €
2 613 794 €
3 205 024 €
6 027 582 €
Inventory turnover (days)
5
6
4
5
6
5
5
5
4
Customer payment term (days)
71
57
106
101
134
186
109
63
69
Supplier payment term (days)
70
64
99
81
88
123
105
113
157
Positioning of AUTOCARS DELION SAS in its sector
Comparison with sector Autres transports routiers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of AUTOCARS DELION SAS is estimated at
2 847 685 €
(range 2 142 855€ - 6 388 380€).
The price/revenue ratio is 0.14x
(conservative 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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
85 tx
2142k€2847k€6388k€
2 847 685 €Range: 2 142 855€ - 6 388 380€
NAF 5 all-time
Valuation method used
Revenue Multiple
20 155 093 €
×
0.14x
=2 847 686 €
Range: 2 142 855€ - 6 388 381€
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 85 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 (Autres transports routiers de voyageurs )
Compare AUTOCARS DELION SAS with other companies in the same sector:
Frequently asked questions about AUTOCARS DELION SAS
What is the revenue of AUTOCARS DELION SAS ?
The revenue of AUTOCARS DELION SAS in 2024 is 20.2 M€.
Is AUTOCARS DELION SAS profitable?
AUTOCARS DELION SAS recorded a net loss in 2024.
Where is the headquarters of AUTOCARS DELION SAS ?
The headquarters of AUTOCARS DELION SAS is located in NANTERRE (92000), in the department Hauts-de-Seine.
Where to find the tax return of AUTOCARS DELION SAS ?
The tax return of AUTOCARS DELION SAS 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 AUTOCARS DELION SAS operate?
AUTOCARS DELION SAS operates in the sector Autres transports routiers de voyageurs (NAF code 49.39B). 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