Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2019-05-07 (7 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: LESMENILS (54700), Meurthe-et-Moselle
CAR AVENUE BAYERN MOTOS : revenue, balance sheet and financial ratios
CAR AVENUE BAYERN MOTOS is a French company
founded 7 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in LESMENILS (54700),
this company of category ETI
shows in 2024 a revenue of 15.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAR AVENUE BAYERN MOTOS (SIREN 851577221)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
15 528 645 €
14 020 767 €
13 975 021 €
14 094 581 €
10 532 168 €
40 060 986 €
Net income
12 888 €
-3 774 €
38 531 €
91 380 €
93 163 €
-1 059 508 €
EBITDA
30 232 €
-40 098 €
148 752 €
230 013 €
130 182 €
-1 164 388 €
Net margin
0.1%
-0.0%
0.3%
0.6%
0.9%
-2.6%
Revenue and income statement
In 2024, CAR AVENUE BAYERN MOTOS achieves revenue of 15.5 M€. Revenue is declining over the period 2019-2024 (CAGR: -17.3%). Vs 2023, growth of +11% (14.0 M€ -> 15.5 M€). After deducting consumption (12.8 M€), gross margin stands at 2.7 M€, i.e. a rate of 17%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 30 k€, representing 0.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 13 k€, i.e. 0.1% 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
15 528 645 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 680 359 €
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
30 232 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
61 635 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 888 €
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
0.2%
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 239%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 13%. 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
239.379%
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
13.333%
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
-0.176%
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
-64.978
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CAR AVENUE BAYERN MOTOS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
65.051
415.465
265.784
199.536
184.975
239.379
Financial autonomy
11.815
10.796
14.036
15.346
13.661
13.333
Repayment capacity
-1.325
20.157
9.856
34.831
-12.535
-64.978
Cash flow / Revenue
-2.97%
0.998%
1.222%
0.269%
-0.744%
-0.176%
Sector positioning
Debt ratio
239.382024
2022
2023
2024
Q1: 7.73
Med: 34.51
Q3: 99.55
Watch
In 2024, the debt ratio of CAR AVENUE BAYERN MOTOS (239.38) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
13.33%2024
2022
2023
2024
Q1: 18.65%
Med: 38.73%
Q3: 59.85%
Watch
In 2024, the financial autonomy of CAR AVENUE BAYERN MOTOS (13.3%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-64.98 years2024
2022
2023
2024
Q1: -0.34 years
Med: 0.46 years
Q3: 3.26 years
Excellent-53 pts over 3 years
In 2024, the repayment capacity of CAR AVENUE BAYERN MOTOS (-64.98) 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 164.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 169.6x. Operating income very largely covers interest expenses: high safety margin.
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
164.224
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
169.638
Liquidity indicators evolution CAR AVENUE BAYERN MOTOS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
124.203
166.197
163.782
148.88
141.019
164.224
Interest coverage
-10.093
8.472
6.484
43.284
-137.645
169.638
Sector positioning
Liquidity ratio
164.222024
2022
2023
2024
Q1: 160.09
Med: 227.3
Q3: 352.06
Average
In 2024, the liquidity ratio of CAR AVENUE BAYERN MOTOS (164.22) 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
169.64x2024
2022
2023
2024
Q1: -0.63x
Med: 1.46x
Q3: 12.42x
Excellent
In 2024, the interest coverage of CAR AVENUE BAYERN MOTOS (169.6x) 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: 5 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 53 days. Excellent situation: suppliers finance 48 days of the operating cycle (retail model). Inventory turnover is 100 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 104 days of revenue, i.e. 4.5 M€ to permanently finance. Notable WCR improvement over the period (-75%), freeing up cash.
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
4 477 995 €
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
5 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
53 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
100 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
104 j
WCR and payment terms evolution CAR AVENUE BAYERN MOTOS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
17 699 745 €
3 350 809 €
2 642 170 €
3 011 477 €
3 706 810 €
4 477 995 €
Inventory turnover (days)
138
106
64
72
90
100
Customer payment term (days)
21
6
12
15
19
5
Supplier payment term (days)
129
59
38
42
54
53
Positioning of CAR AVENUE BAYERN MOTOS in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Based on 137 transactions of similar company sales
(all years),
the value of CAR AVENUE BAYERN MOTOS is estimated at
844 325 €
(range 480 994€ - 1 364 286€).
With an EBITDA of 30 232€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.17x
(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.
Estimated enterprise value2024
137 transactions
480k€844k€1364k€
844 325 €Range: 480 994€ - 1 364 286€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
30 232 €×2.9x
Estimation88 830 €
41 569€ - 203 336€
Revenue Multiple30%
15 528 645 €×0.17x
Estimation2 644 254 €
1 520 834€ - 4 150 910€
Net Income Multiple20%
12 888 €×2.6x
Estimation33 172 €
19 797€ - 86 729€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 137 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 et réparation de motocycles)
Compare CAR AVENUE BAYERN MOTOS with other companies in the same sector:
Frequently asked questions about CAR AVENUE BAYERN MOTOS
What is the revenue of CAR AVENUE BAYERN MOTOS ?
The revenue of CAR AVENUE BAYERN MOTOS in 2024 is 15.5 M€.
Is CAR AVENUE BAYERN MOTOS profitable?
Yes, CAR AVENUE BAYERN MOTOS generated a net profit of 13 k€ in 2024.
Where is the headquarters of CAR AVENUE BAYERN MOTOS ?
The headquarters of CAR AVENUE BAYERN MOTOS is located in LESMENILS (54700), in the department Meurthe-et-Moselle.
Where to find the tax return of CAR AVENUE BAYERN MOTOS ?
The tax return of CAR AVENUE BAYERN MOTOS 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 CAR AVENUE BAYERN MOTOS operate?
CAR AVENUE BAYERN MOTOS operates in the sector Commerce et réparation de motocycles (NAF code 45.40Z). 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