Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2004-07-12 (21 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: SANARY-SUR-MER (83110), Var
CAR LOISIRS GROUPE : revenue, balance sheet and financial ratios
CAR LOISIRS GROUPE is a French company
founded 21 years ago,
specialized in the sector Activités des sièges sociaux.
Based in SANARY-SUR-MER (83110),
this company of category PME
shows in 2020 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CAR LOISIRS GROUPE (SIREN 477931851)
Indicator
2023
2022
2021
2020
2019
2017
2016
Revenue
N/C
N/C
N/C
1 089 355 €
N/C
907 162 €
368 623 €
Net income
3 482 054 €
-305 442 €
15 049 €
25 999 €
42 732 €
-285 149 €
15 117 €
EBITDA
N/C
N/C
N/C
93 053 €
N/C
34 923 €
-266 892 €
Net margin
N/C
N/C
N/C
2.4%
N/C
-31.4%
4.1%
Revenue and income statement
In 2023, CAR LOISIRS GROUPE generates positive net income of 3.5 M€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 15 k€ -> 3.5 M€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 482 054 €
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 13%. 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 83%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
13.179%
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
82.689%
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
2016
2017
2019
2020
2021
2022
2023
Debt ratio
3338.779
-1041.965
-1272.049
-1367.913
-1392.111
-312.985
13.179
Financial autonomy
1.945
-9.148
-7.369
-6.971
-6.402
-29.238
82.689
Repayment capacity
-5.086
-9.635
None
39.271
None
None
None
Cash flow / Revenue
-77.149%
-28.097%
None%
4.652%
None%
None%
None%
Sector positioning
Debt ratio
13.182023
2021
2022
2023
Q1: 0.15
Med: 18.7
Q3: 101.8
Good+18 pts over 3 years
In 2023, the debt ratio of CAR LOISIRS GROUPE (13.18) 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
82.69%2023
2021
2022
2023
Q1: 13.7%
Med: 51.31%
Q3: 84.16%
Good+49 pts over 3 years
In 2023, the financial autonomy of CAR LOISIRS GROUPE (82.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 2539.26. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
2539.26
Liquidity indicators evolution CAR LOISIRS GROUPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
Liquidity ratio
172.468
203.903
111.244
112.746
100.176
37.723
2539.26
Interest coverage
-1.139
8.158
None
5.579
None
None
None
Sector positioning
Liquidity ratio
2539.262023
2021
2022
2023
Q1: 110.28
Med: 414.47
Q3: 1925.09
Excellent+50 pts over 3 years
In 2023, the liquidity ratio of CAR LOISIRS GROUPE (2539.26) 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.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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
0 j
WCR and payment terms evolution CAR LOISIRS GROUPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
Operating WCR
589 874 €
548 996 €
0 €
286 566 €
0 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
109
119
0
17
225
0
0
Supplier payment term (days)
70
76
0
35
649
0
0
Positioning of CAR LOISIRS GROUPE in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 89 transactions of similar company sales
in 2023,
the value of CAR LOISIRS GROUPE is estimated at
23 450 431 €
(range 11 171 521€ - 54 067 962€).
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 value2023
89 tx
11171k€23450k€54067k€
23 450 431 €Range: 11 171 521€ - 54 067 962€
NAF 5 année 2023
Valuation method used
Net Income Multiple
3 482 054 €
×
6.7x
=23 450 431 €
Range: 11 171 522€ - 54 067 962€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 89 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 sièges sociaux)
Compare CAR LOISIRS GROUPE with other companies in the same sector:
Frequently asked questions about CAR LOISIRS GROUPE
What is the revenue of CAR LOISIRS GROUPE ?
The revenue of CAR LOISIRS GROUPE in 2020 is 1.1 M€.
Is CAR LOISIRS GROUPE profitable?
Yes, CAR LOISIRS GROUPE generated a net profit of 3.5 M€ in 2023.
Where is the headquarters of CAR LOISIRS GROUPE ?
The headquarters of CAR LOISIRS GROUPE is located in SANARY-SUR-MER (83110), in the department Var.
Where to find the tax return of CAR LOISIRS GROUPE ?
The tax return of CAR LOISIRS GROUPE 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 LOISIRS GROUPE operate?
CAR LOISIRS GROUPE operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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