Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: NoneCreation date: 2012-10-15 (13 years)Status: ActiveBusiness sector: Activités des agences de publicitéLocation: ARRAS (62000), Pas-de-Calais
AUTOMOTIVE COMMUNICATION : revenue, balance sheet and financial ratios
AUTOMOTIVE COMMUNICATION is a French company
founded 13 years ago,
specialized in the sector Activités des agences de publicité.
Based in ARRAS (62000),
this company of category PME
shows in 2020 a revenue of 66 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUTOMOTIVE COMMUNICATION (SIREN 788561157)
Indicator
2020
2019
2018
2017
2016
2015
Revenue
65 677 €
170 558 €
153 695 €
208 811 €
151 071 €
157 073 €
Net income
-23 526 €
-43 105 €
6 698 €
943 €
2 984 €
1 748 €
EBITDA
9 654 €
-39 931 €
9 672 €
4 580 €
3 334 €
1 883 €
Net margin
-35.8%
-25.3%
4.4%
0.5%
2.0%
1.1%
Revenue and income statement
In 2020, AUTOMOTIVE COMMUNICATION achieves revenue of 66 k€. Revenue is declining over the period 2015-2020 (CAGR: -16.0%). Significant drop of -61% vs 2019. After deducting consumption (0 €), gross margin stands at 66 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 10 k€, representing 14.7% of revenue. Positive scissor effect: EBITDA margin improves by +38.1 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Net income is negative at -24 k€ (-35.8% of revenue), which will impact equity.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
65 677 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
65 677 €
EBITDA (2020)
?
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
9 654 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-31 144 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-23 526 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
14.7%
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 10%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 29.3% 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 (2020)
?
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 (2020)
?
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
9.837%
Cash flow / Revenue (2020)
?
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
29.267%
Repayment capacity (2020)
?
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
Solvency indicators evolution AUTOMOTIVE COMMUNICATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Debt ratio
0.0
0.599
0.0
0.0
0.0
0.0
Financial autonomy
65.066
60.732
62.594
54.661
33.31
9.837
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
1.175%
1.926%
0.763%
5.379%
-26.472%
29.267%
Sector positioning
Debt ratio
0.02020
2018
2019
2020
Q1: 0.0
Med: 11.22
Q3: 80.25
Excellent
In 2020, the debt ratio of AUTOMOTIVE COMMUNICATION (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
9.84%2020
2018
2019
2020
Q1: 8.34%
Med: 31.64%
Q3: 55.63%
Average-45 pts over 3 years
In 2020, the financial autonomy of AUTOMOTIVE COMMUNICATION (9.8%) 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 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.0 years
Q3: 1.25 years
Excellent
In 2020, the repayment capacity of AUTOMOTIVE COMMUNICATION (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 107.05. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2020)
?
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
107.053
Interest coverage (2020)
?
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
0.0
Liquidity indicators evolution AUTOMOTIVE COMMUNICATION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
Liquidity ratio
281.033
250.483
283.275
218.505
148.47
107.053
Interest coverage
1.965
1.17
2.598
3.536
0.0
0.0
Sector positioning
Liquidity ratio
107.052020
2018
2019
2020
Q1: 132.32
Med: 216.88
Q3: 360.13
Average-31 pts over 3 years
In 2020, the liquidity ratio of AUTOMOTIVE COMMUNICATION (107.05) 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
0.0x2020
2018
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 0.7x
Average-50 pts over 3 years
In 2020, the interest coverage of AUTOMOTIVE COMMUNICATION (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: 254 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 273 days. Favorable situation: supplier credit is longer than customer credit by 19 days. WCR is negative (-61 days): operations structurally generate cash. Notable WCR improvement over the period (-120%), freeing up cash.
Operating WCR (2020)
?
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
-11 181 €
Customer credit (2020)
?
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
254 j
Supplier credit (2020)
?
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
273 j
Inventory turnover (2020)
?
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 (2020)
?
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
-61 j
WCR and payment terms evolution AUTOMOTIVE COMMUNICATION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Operating WCR
55 280 €
64 444 €
63 973 €
76 193 €
21 705 €
-11 181 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
139
168
120
140
113
254
Supplier payment term (days)
4
40
0
397
37
273
Positioning of AUTOMOTIVE COMMUNICATION in its sector
Comparison with sector Activités des agences de publicité
Valuation estimate
Based on 68 transactions of similar company sales
(all years),
the value of AUTOMOTIVE COMMUNICATION is estimated at
22 863 €
(range 7 293€ - 77 651€).
With an EBITDA of 9 654€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.22x
(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 value2020
68 tx
7k€22k€77k€
22 863 €Range: 7 293€ - 77 651€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
9 654 €×2.9x
Estimation27 737 €
8 004€ - 109 186€
Revenue Multiple30%
65 677 €×0.22x
Estimation14 742 €
6 110€ - 25 094€
How is this estimate calculated?
This estimate is based on the analysis of 68 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 (Activités des agences de publicité)
Compare AUTOMOTIVE COMMUNICATION with other companies in the same sector:
Frequently asked questions about AUTOMOTIVE COMMUNICATION
What is the revenue of AUTOMOTIVE COMMUNICATION ?
The revenue of AUTOMOTIVE COMMUNICATION in 2020 is 66 k€.
Is AUTOMOTIVE COMMUNICATION profitable?
AUTOMOTIVE COMMUNICATION recorded a net loss in 2020.
Where is the headquarters of AUTOMOTIVE COMMUNICATION ?
The headquarters of AUTOMOTIVE COMMUNICATION is located in ARRAS (62000), in the department Pas-de-Calais.
Where to find the tax return of AUTOMOTIVE COMMUNICATION ?
The tax return of AUTOMOTIVE COMMUNICATION 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 AUTOMOTIVE COMMUNICATION operate?
AUTOMOTIVE COMMUNICATION operates in the sector Activités des agences de publicité (NAF code 73.11Z). 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