AUTOMOBILES CHAMPENOISES : revenue, balance sheet and financial ratios
AUTOMOBILES CHAMPENOISES is a French company
founded 20 years ago,
specialized in the sector Hôtels et hébergement similaire .
Based in REIMS (51100),
this company of category PME
shows in 2024 a revenue of 27 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUTOMOBILES CHAMPENOISES (SIREN 489696476)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
26 799 €
25 824 €
27 369 €
12 000 €
44 400 €
109 200 €
109 200 €
109 200 €
Net income
1 135 590 €
-41 469 €
-19 206 €
176 400 €
-24 793 €
-185 775 €
50 468 €
35 019 €
EBITDA
-77 334 €
-152 124 €
-119 609 €
-154 394 €
-126 456 €
-14 407 €
-16 097 €
-20 394 €
Net margin
4237.4%
-160.6%
-70.2%
1470.0%
-55.8%
-170.1%
46.2%
32.1%
Revenue and income statement
In 2024, AUTOMOBILES CHAMPENOISES achieves revenue of 27 k€. Revenue is declining over the period 2016-2024 (CAGR: -16.1%). Vs 2023: +4%. After deducting consumption (364 €), gross margin stands at 26 k€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -77 k€, representing -288.6% of revenue. Positive scissor effect: EBITDA margin improves by +300.5 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.1 M€, i.e. 4237.4% 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
26 799 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
26 435 €
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
-77 334 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-100 327 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 135 590 €
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
-288.6%
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 1%. 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 98%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4323.3% 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
0.831%
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
98.474%
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
4323.307%
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
0.021
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
2023
2024
Debt ratio
83.927
85.991
96.304
16.047
9.625
12.427
16.483
0.831
Financial autonomy
54.041
53.347
50.533
72.876
84.804
87.742
74.038
98.474
Repayment capacity
36.508
34.878
23.644
-1.788
1.011
58.755
2.331
0.021
Cash flow / Revenue
39.319%
43.315%
64.634%
-345.212%
1495.183%
14.414%
479.504%
4323.307%
Sector positioning
Debt ratio
0.832024
2021
2023
2024
Q1: 0.0
Med: 27.86
Q3: 134.48
Good-7 pts over 3 years
In 2024, the debt ratio of AUTOMOBILES CHAMPENOISES (0.83) 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
98.47%2024
2021
2023
2024
Q1: 2.15%
Med: 30.4%
Q3: 60.1%
Excellent
In 2024, the financial autonomy of AUTOMOBILES CHAMPENOISES (98.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.02 years2024
2021
2023
2024
Q1: -0.07 years
Med: 0.73 years
Q3: 4.74 years
Good-47 pts over 3 years
In 2024, the repayment capacity of AUTOMOBILES CHAMPENOISES (0.02) 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 8257.36. 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
8257.365
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
8279.332
6751.386
7226.846
414.442
581.555
2857.049
344.473
8257.365
Interest coverage
-16.103
-43.368
-1846.984
-1.771
-1.277
-4.601
-0.008
0.0
Sector positioning
Liquidity ratio
8257.362024
2021
2023
2024
Q1: 68.47
Med: 157.0
Q3: 342.55
Excellent
In 2024, the liquidity ratio of AUTOMOBILES CHAMPENOISES (8257.36) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2021
2023
2024
Q1: 0.0x
Med: 1.5x
Q3: 11.71x
Average
In 2024, the interest coverage of AUTOMOBILES CHAMPENOISES (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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 31 days. Excellent situation: suppliers finance 31 days of the operating cycle (retail model). Overall, WCR represents 21597 days of revenue, i.e. 1.6 M€ to permanently finance.
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
1 607 691 €
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
0 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
31 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
21597 j
WCR and payment terms evolution AUTOMOBILES CHAMPENOISES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
1 729 984 €
1 867 544 €
1 940 781 €
414 197 €
408 587 €
560 791 €
737 478 €
1 607 691 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
40
40
0
97
360
185
12296
0
Supplier payment term (days)
158
262
112
13
31
57
69
31
Positioning of AUTOMOBILES CHAMPENOISES in its sector
Comparison with sector Hôtels et hébergement similaire
Valuation estimate
Based on 99 transactions of similar company sales
in 2024,
the value of AUTOMOBILES CHAMPENOISES is estimated at
1 868 749 €
(range 976 487€ - 4 119 055€).
The price/revenue ratio is 0.54x
(in line with sector norms).
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
99 tx
976k€1868k€4119k€
1 868 749 €Range: 976 487€ - 4 119 055€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
26 799 €×0.54x
Estimation14 559 €
7 241€ - 33 367€
Net Income Multiple20%
1 135 590 €×4.1x
Estimation4 650 034 €
2 430 359€ - 10 247 589€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 99 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 (Hôtels et hébergement similaire )
Compare AUTOMOBILES CHAMPENOISES with other companies in the same sector:
Frequently asked questions about AUTOMOBILES CHAMPENOISES
What is the revenue of AUTOMOBILES CHAMPENOISES ?
The revenue of AUTOMOBILES CHAMPENOISES in 2024 is 27 k€.
Is AUTOMOBILES CHAMPENOISES profitable?
Yes, AUTOMOBILES CHAMPENOISES generated a net profit of 1.1 M€ in 2024.
Where is the headquarters of AUTOMOBILES CHAMPENOISES ?
The headquarters of AUTOMOBILES CHAMPENOISES is located in REIMS (51100), in the department Marne.
Where to find the tax return of AUTOMOBILES CHAMPENOISES ?
The tax return of AUTOMOBILES CHAMPENOISES 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 AUTOMOBILES CHAMPENOISES operate?
AUTOMOBILES CHAMPENOISES operates in the sector Hôtels et hébergement similaire (NAF code 55.10Z). 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