Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2005-08-22 (20 years)Status: ActiveBusiness sector: Autres transports routiers de voyageurs Location: UBAYE-SERRE-PONCON (04340), Alpes-de-Haute-Provence
AUTOCARS SARLIN : revenue, balance sheet and financial ratios
AUTOCARS SARLIN is a French company
founded 20 years ago,
specialized in the sector Autres transports routiers de voyageurs .
Based in UBAYE-SERRE-PONCON (04340),
this company of category PME
shows in 2022 a revenue of 749 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUTOCARS SARLIN (SIREN 483816260)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
749 242 €
680 296 €
544 098 €
809 524 €
760 307 €
855 975 €
861 330 €
Net income
65 201 €
2 879 €
29 736 €
26 571 €
52 590 €
64 819 €
-3 258 €
17 626 €
EBITDA
N/C
11 064 €
60 113 €
-19 840 €
74 150 €
57 522 €
60 364 €
44 130 €
Net margin
N/C
0.4%
4.4%
4.9%
6.5%
8.5%
-0.4%
2.0%
Revenue and income statement
In 2023, AUTOCARS SARLIN generates positive net income of 65 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 18 k€ -> 65 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
65 201 €
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 95%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 37%. The balance between equity and debt is satisfactory.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
95.362%
Financial autonomy (2023)
?
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
36.989%
Asset age ratio (2023)
?
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
Debt ratio
204.224
178.764
89.954
51.539
114.791
202.224
296.794
95.362
Financial autonomy
27.787
29.9
45.609
54.591
40.323
18.55
21.143
36.989
Repayment capacity
10.212
6.074
-1.976
3.325
27.434
5.97
-53.678
None
Cash flow / Revenue
4.214%
5.742%
-15.416%
5.938%
2.582%
8.156%
-1.028%
None%
Sector positioning
Debt ratio
95.362023
2021
2022
2023
Q1: 0.48
Med: 31.94
Q3: 85.53
Average
In 2023, the debt ratio of AUTOCARS SARLIN (95.36) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
36.99%2023
2021
2022
2023
Q1: 15.18%
Med: 35.54%
Q3: 54.17%
Good+16 pts over 3 years
In 2023, the financial autonomy of AUTOCARS SARLIN (37.0%) 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
-53.68 years2022
2021
2022
Q1: 0.0 years
Med: 0.29 years
Q3: 2.64 years
Excellent-51 pts over 2 years
In 2022, the repayment capacity of AUTOCARS SARLIN (-53.68) 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 221.96. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
221.959
Liquidity indicators evolution AUTOCARS SARLIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
188.955
172.151
323.831
302.733
500.605
165.616
384.057
221.959
Interest coverage
14.206
16.185
15.752
7.134
-16.033
6.489
44.857
None
Sector positioning
Liquidity ratio
221.962023
2021
2022
2023
Q1: 128.13
Med: 196.99
Q3: 315.66
Good+16 pts over 3 years
In 2023, the liquidity ratio of AUTOCARS SARLIN (221.96) 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
44.86x2022
2021
2022
Q1: 0.0x
Med: 0.13x
Q3: 2.89x
Excellent
In 2022, the interest coverage of AUTOCARS SARLIN (44.9x) 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. Average customer payment term: 334 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 82 days. The gap of 252 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2023)
?
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 (2023)
?
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
334 j
Supplier credit (2023)
?
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
82 j
Inventory turnover (2023)
?
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 AUTOCARS SARLIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
160 371 €
181 064 €
181 789 €
97 256 €
276 962 €
269 935 €
38 084 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
134
131
66
43
33
60
32
334
Supplier payment term (days)
17
17
16
19
8
217
9
82
Positioning of AUTOCARS SARLIN 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 SARLIN is estimated at
165 237 €
(range 48 115€ - 358 237€).
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 value2023
85 tx
48k€165k€358k€
165 237 €Range: 48 115€ - 358 237€
NAF 5 all-time
Valuation method used
Net Income Multiple
65 201 €
×
2.5x
=165 237 €
Range: 48 115€ - 358 237€
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 SARLIN with other companies in the same sector:
Yes, AUTOCARS SARLIN generated a net profit of 65 k€ in 2023.
Where is the headquarters of AUTOCARS SARLIN ?
The headquarters of AUTOCARS SARLIN is located in UBAYE-SERRE-PONCON (04340), in the department Alpes-de-Haute-Provence.
Where to find the tax return of AUTOCARS SARLIN ?
The tax return of AUTOCARS SARLIN 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 SARLIN operate?
AUTOCARS SARLIN 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