Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1998-01-01 (28 years)Status: ActiveBusiness sector: Commerce de voitures et de véhicules automobiles légersLocation: HAGUENAU (67500), Bas-Rhin
CAR AVENUE VAS : revenue, balance sheet and financial ratios
CAR AVENUE VAS is a French company
founded 28 years ago,
specialized in the sector Commerce de voitures et de véhicules automobiles légers.
Based in HAGUENAU (67500),
this company of category ETI
shows in 2023 a revenue of 64.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAR AVENUE VAS (SIREN 415373828)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
64 092 322 €
51 805 347 €
50 921 815 €
43 772 092 €
49 684 389 €
46 743 613 €
44 762 370 €
37 862 850 €
33 902 509 €
Net income
-26 953 €
-115 267 €
158 542 €
64 810 €
16 369 €
-136 992 €
98 €
-984 751 €
-443 827 €
EBITDA
330 864 €
90 718 €
345 840 €
508 184 €
303 102 €
102 846 €
22 956 €
-638 325 €
-574 907 €
Net margin
-0.0%
-0.2%
0.3%
0.1%
0.0%
-0.3%
0.0%
-2.6%
-1.3%
Revenue and income statement
In 2023, CAR AVENUE VAS achieves revenue of 64.1 M€. Over the period 2015-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +8.3%. Vs 2022, growth of +24% (51.8 M€ -> 64.1 M€). After deducting consumption (55.0 M€), gross margin stands at 9.1 M€, i.e. a rate of 14%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 331 k€, representing 0.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -27 k€ (-0.0% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
64 092 322 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 120 330 €
EBITDA (2023)
?
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
330 864 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
350 392 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-26 953 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.5%
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 1264%. 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 4%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
1263.732%
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
3.729%
Cash flow / Revenue (2023)
?
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
-0.129%
Repayment capacity (2023)
?
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
-133.041
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
311.987
650.627
783.965
754.222
922.256
811.706
620.729
1253.624
1263.732
Financial autonomy
11.399
6.877
5.619
5.694
4.616
4.744
5.879
3.615
3.729
Repayment capacity
-8.108
-8.349
21.214
13.146
49.399
17.513
27.053
-133.468
-133.041
Cash flow / Revenue
-1.963%
-2.244%
0.844%
1.192%
0.326%
0.932%
0.473%
-0.153%
-0.129%
Sector positioning
Debt ratio
1263.732023
2021
2022
2023
Q1: 5.33
Med: 46.56
Q3: 142.38
Average
In 2023, the debt ratio of CAR AVENUE VAS (1263.73) 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
3.73%2023
2021
2022
2023
Q1: 10.96%
Med: 26.91%
Q3: 51.24%
Average
In 2023, the financial autonomy of CAR AVENUE VAS (3.7%) 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
-133.04 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.51 years
Q3: 4.09 years
Excellent-50 pts over 3 years
In 2023, the repayment capacity of CAR AVENUE VAS (-133.04) 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 167.56. 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 136.3x. Operating income very largely covers interest expenses: high safety margin.
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
167.56
Interest coverage (2023)
?
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
136.268
Liquidity indicators evolution CAR AVENUE VAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
144.631
162.519
150.952
144.071
141.569
140.193
137.231
159.527
167.56
Interest coverage
-24.803
-33.375
461.614
107.204
51.105
22.218
32.166
252.316
136.268
Sector positioning
Liquidity ratio
167.562023
2021
2022
2023
Q1: 135.08
Med: 203.8
Q3: 381.44
Average+12 pts over 3 years
In 2023, the liquidity ratio of CAR AVENUE VAS (167.56) 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
136.27x2023
2021
2022
2023
Q1: 0.0x
Med: 2.09x
Q3: 18.92x
Excellent
In 2023, the interest coverage of CAR AVENUE VAS (136.3x) 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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Excellent situation: suppliers finance 50 days of the operating cycle (retail model). Inventory turnover is 52 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 84 days of revenue, i.e. 15.0 M€ to permanently finance. Over 2015-2023, WCR increased by +54%, requiring additional financing.
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
14 979 657 €
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
14 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
64 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
52 j
WCR in days of revenue (2023)
?
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
84 j
WCR and payment terms evolution CAR AVENUE VAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
9 753 752 €
10 254 396 €
12 491 835 €
11 376 928 €
14 080 059 €
14 086 297 €
12 358 725 €
17 759 909 €
14 979 657 €
Inventory turnover (days)
82
80
64
64
77
97
66
83
52
Customer payment term (days)
18
14
23
17
18
15
17
17
14
Supplier payment term (days)
74
60
68
62
57
83
72
79
64
Positioning of CAR AVENUE VAS in its sector
Comparison with sector Commerce de voitures et de véhicules automobiles légers
Valuation estimate
Based on 149 transactions of similar company sales
in 2023,
the value of CAR AVENUE VAS is estimated at
3 318 949 €
(range 1 769 858€ - 8 217 142€).
With an EBITDA of 330 864€, the sector multiple of 1.3x is applied.
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.
Estimated enterprise value2023
149 transactions
1769k€3318k€8217k€
3 318 949 €Range: 1 769 858€ - 8 217 142€
NAF 5 année 2023
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
330 864 €×1.3x
Estimation439 427 €
110 009€ - 1 123 128€
Revenue Multiple30%
64 092 322 €×0.13x
Estimation8 118 154 €
4 536 275€ - 20 040 500€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 149 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 de voitures et de véhicules automobiles légers)
Compare CAR AVENUE VAS with other companies in the same sector:
The headquarters of CAR AVENUE VAS is located in HAGUENAU (67500), in the department Bas-Rhin.
Where to find the tax return of CAR AVENUE VAS ?
The tax return of CAR AVENUE VAS 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 VAS operate?
CAR AVENUE VAS operates in the sector Commerce de voitures et de véhicules automobiles légers (NAF code 45.11Z). 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