BOGEY BONNEVILLE SAS : revenue, balance sheet and financial ratios
BOGEY BONNEVILLE SAS is a French company
founded 47 years ago,
specialized in the sector Commerce d'autres véhicules automobiles.
Based in BONNEVILLE (74130),
this company of category PME
shows in 2020 a revenue of 1.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOGEY BONNEVILLE SAS (SIREN 315398560)
Indicator
2020
2019
2018
2017
2016
2015
Revenue
1 915 755 €
2 343 123 €
5 256 958 €
7 605 888 €
6 345 196 €
6 183 420 €
Net income
11 344 €
-1 651 €
318 923 €
-172 084 €
64 083 €
67 739 €
EBITDA
-66 169 €
24 128 €
-6 739 €
140 153 €
-29 870 €
-10 128 €
Net margin
0.6%
-0.1%
6.1%
-2.3%
1.0%
1.1%
Revenue and income statement
In 2020, BOGEY BONNEVILLE SAS achieves revenue of 1.9 M€. Revenue is declining over the period 2015-2020 (CAGR: -20.9%). Significant drop of -18% vs 2019. After deducting consumption (881 k€), gross margin stands at 1.0 M€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -66 k€, representing -3.5% of revenue. Warning negative scissor effect: despite revenue change (-18%), EBITDA varies by -374%, reducing margin by 4.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 11 k€, i.e. 0.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 915 755 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 034 991 €
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
-66 169 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
19 514 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
11 344 €
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
-3.5%
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 5%. 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 79%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
4.586%
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
78.788%
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
-4.016%
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
-1.728
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution BOGEY BONNEVILLE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Debt ratio
30.46
28.82
23.485
14.747
8.173
4.586
Financial autonomy
43.817
40.085
32.976
49.056
77.735
78.788
Repayment capacity
71.768
8.371
3.316
0.979
7.462
-1.728
Cash flow / Revenue
0.184%
1.487%
2.392%
8.274%
1.349%
-4.016%
Sector positioning
Debt ratio
4.592020
2018
2019
2020
Q1: 8.79
Med: 52.22
Q3: 144.79
Excellent-6 pts over 3 years
In 2020, the debt ratio of BOGEY BONNEVILLE SAS (4.59) 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
78.79%2020
2018
2019
2020
Q1: 17.85%
Med: 32.03%
Q3: 47.76%
Excellent
In 2020, the financial autonomy of BOGEY BONNEVILLE SAS (78.8%) 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
-1.73 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.83 years
Q3: 5.02 years
Excellent-23 pts over 3 years
In 2020, the repayment capacity of BOGEY BONNEVILLE SAS (-1.73) 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 534.95. 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
534.947
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
-7.587
Liquidity indicators evolution BOGEY BONNEVILLE SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
Liquidity ratio
227.661
198.503
164.373
227.267
597.331
534.947
Interest coverage
-411.858
-162.052
267.075
-664.564
63.806
-7.587
Sector positioning
Liquidity ratio
534.952020
2018
2019
2020
Q1: 149.33
Med: 215.51
Q3: 355.78
Excellent+14 pts over 3 years
In 2020, the liquidity ratio of BOGEY BONNEVILLE SAS (534.95) 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
-7.59x2020
2018
2019
2020
Q1: 0.0x
Med: 1.63x
Q3: 9.02x
Watch
In 2020, the interest coverage of BOGEY BONNEVILLE SAS (-7.6x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 89 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 98 days. Favorable situation: supplier credit is longer than customer credit by 9 days. Inventory turnover is 92 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 574 days of revenue, i.e. 3.1 M€ to permanently finance. Notable WCR improvement over the period (-40%), 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
3 053 024 €
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
89 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
98 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
92 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
574 j
WCR and payment terms evolution BOGEY BONNEVILLE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
Operating WCR
5 080 360 €
5 878 634 €
6 454 965 €
3 595 286 €
3 112 206 €
3 053 024 €
Inventory turnover (days)
66
71
102
42
75
92
Customer payment term (days)
48
54
41
59
89
89
Supplier payment term (days)
171
174
167
71
73
98
Positioning of BOGEY BONNEVILLE SAS in its sector
Comparison with sector Commerce d'autres véhicules automobiles
Valuation estimate
Based on 56 transactions of similar company sales
(all years),
the value of BOGEY BONNEVILLE SAS is estimated at
147 557 €
(range 101 983€ - 515 604€).
The price/revenue ratio is 0.13x
(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
56 tx
101k€147k€515k€
147 557 €Range: 101 983€ - 515 604€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 915 755 €×0.13x
Estimation239 548 €
168 614€ - 834 137€
Net Income Multiple20%
11 344 €×0.8x
Estimation9 570 €
2 036€ - 37 806€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 56 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 (Commerce d'autres véhicules automobiles)
Compare BOGEY BONNEVILLE SAS with other companies in the same sector:
Frequently asked questions about BOGEY BONNEVILLE SAS
What is the revenue of BOGEY BONNEVILLE SAS ?
The revenue of BOGEY BONNEVILLE SAS in 2020 is 1.9 M€.
Is BOGEY BONNEVILLE SAS profitable?
Yes, BOGEY BONNEVILLE SAS generated a net profit of 11 k€ in 2020.
Where is the headquarters of BOGEY BONNEVILLE SAS ?
The headquarters of BOGEY BONNEVILLE SAS is located in BONNEVILLE (74130), in the department Haute-Savoie.
Where to find the tax return of BOGEY BONNEVILLE SAS ?
The tax return of BOGEY BONNEVILLE 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 BOGEY BONNEVILLE SAS operate?
BOGEY BONNEVILLE SAS operates in the sector Commerce d'autres véhicules automobiles (NAF code 45.19Z). 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