Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2014-05-28 (11 years)Status: ActiveBusiness sector: Fabrication et rechapage de pneumatiquesLocation: BIRIATOU (64700), Pyrenees-Atlantiques
CENTRE AUTO BIDASSOA : revenue, balance sheet and financial ratios
CENTRE AUTO BIDASSOA is a French company
founded 11 years ago,
specialized in the sector Fabrication et rechapage de pneumatiques.
Based in BIRIATOU (64700),
this company of category PME
shows in 2022 a revenue of 1.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CENTRE AUTO BIDASSOA (SIREN 802663757)
Indicator
2022
2021
2020
2018
2017
2016
Revenue
1 031 805 €
901 925 €
760 102 €
996 723 €
986 889 €
937 247 €
Net income
36 965 €
25 397 €
31 209 €
2 652 €
19 962 €
19 634 €
EBITDA
37 386 €
28 300 €
40 926 €
22 781 €
44 265 €
54 560 €
Net margin
3.6%
2.8%
4.1%
0.3%
2.0%
2.1%
Revenue and income statement
In 2022, CENTRE AUTO BIDASSOA achieves revenue of 1.0 M€. Revenue is growing positively over 6 years (CAGR: +1.6%). Vs 2021, growth of +14% (902 k€ -> 1.0 M€). After deducting consumption (659 k€), gross margin stands at 373 k€, i.e. a rate of 36%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 37 k€, representing 3.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 37 k€, i.e. 3.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 031 805 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
373 069 €
EBITDA (2022)
?
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
37 386 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
38 185 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
36 965 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
3.6%
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 79%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.419%
Financial autonomy (2022)
?
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
78.83%
Cash flow / Revenue (2022)
?
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
2.82%
Repayment capacity (2022)
?
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
0.031
Asset age ratio (2022)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CENTRE AUTO BIDASSOA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
Debt ratio
413.768
250.442
201.724
57.048
24.737
0.419
Financial autonomy
15.302
19.431
22.56
44.55
54.841
78.83
Repayment capacity
4.655
4.607
9.086
4.982
1.452
0.031
Cash flow / Revenue
4.754%
3.862%
1.62%
2.294%
3.362%
2.82%
Sector positioning
Debt ratio
0.422022
2020
2021
2022
Q1: 0.23
Med: 73.04
Q3: 128.64
Good-28 pts over 3 years
In 2022, the debt ratio of CENTRE AUTO BIDASSOA (0.42) 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
78.83%2022
2020
2021
2022
Q1: 36.17%
Med: 52.78%
Q3: 60.59%
Excellent+31 pts over 3 years
In 2022, the financial autonomy of CENTRE AUTO BIDASSOA (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
0.03 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.02 years
Q3: 5.44 years
Average-48 pts over 3 years
In 2022, the repayment capacity of CENTRE AUTO BIDASSOA (0.03) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 269.81. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
269.814
Interest coverage (2022)
?
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 CENTRE AUTO BIDASSOA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
Liquidity ratio
223.556
181.194
185.531
208.298
200.732
269.814
Interest coverage
11.424
9.466
25.346
2.979
3.905
0.0
Sector positioning
Liquidity ratio
269.812022
2020
2021
2022
Q1: 161.07
Med: 205.04
Q3: 330.93
Good+18 pts over 3 years
In 2022, the liquidity ratio of CENTRE AUTO BIDASSOA (269.81) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
0.0x2022
2020
2021
2022
Q1: 0.01x
Med: 0.7x
Q3: 6.62x
Watch-64 pts over 3 years
In 2022, the interest coverage of CENTRE AUTO BIDASSOA (0.0x) 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: 16 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 12 days. The company must finance 4 days of gap between collections and payments. Inventory turnover is 7 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 16 days of revenue, i.e. 46 k€ to permanently finance. Notable WCR improvement over the period (-52%), freeing up cash.
Operating WCR (2022)
?
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
45 915 €
Customer credit (2022)
?
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
16 j
Supplier credit (2022)
?
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
12 j
Inventory turnover (2022)
?
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
7 j
WCR in days of revenue (2022)
?
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
16 j
WCR and payment terms evolution CENTRE AUTO BIDASSOA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
Operating WCR
96 283 €
113 759 €
103 320 €
84 896 €
137 453 €
45 915 €
Inventory turnover (days)
34
47
40
42
49
7
Customer payment term (days)
10
6
10
19
17
16
Supplier payment term (days)
15
26
23
26
27
12
Positioning of CENTRE AUTO BIDASSOA in its sector
Comparison with sector Fabrication et rechapage de pneumatiques
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of CENTRE AUTO BIDASSOA is estimated at
100 451 €
(range 43 855€ - 184 516€).
With an EBITDA of 37 386€, the sector multiple of 1.3x is applied.
The price/revenue ratio is 0.21x
(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 value2022
80 tx
43k€100k€184k€
100 451 €Range: 43 855€ - 184 516€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
37 386 €×1.3x
Estimation47 214 €
18 783€ - 106 392€
Revenue Multiple30%
1 031 805 €×0.21x
Estimation211 932 €
100 781€ - 288 191€
Net Income Multiple20%
36 965 €×1.8x
Estimation66 324 €
21 149€ - 224 315€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Fabrication et rechapage de pneumatiques)
Compare CENTRE AUTO BIDASSOA with other companies in the same sector:
Frequently asked questions about CENTRE AUTO BIDASSOA
What is the revenue of CENTRE AUTO BIDASSOA ?
The revenue of CENTRE AUTO BIDASSOA in 2022 is 1.0 M€.
Is CENTRE AUTO BIDASSOA profitable?
Yes, CENTRE AUTO BIDASSOA generated a net profit of 37 k€ in 2022.
Where is the headquarters of CENTRE AUTO BIDASSOA ?
The headquarters of CENTRE AUTO BIDASSOA is located in BIRIATOU (64700), in the department Pyrenees-Atlantiques.
Where to find the tax return of CENTRE AUTO BIDASSOA ?
The tax return of CENTRE AUTO BIDASSOA 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 CENTRE AUTO BIDASSOA operate?
CENTRE AUTO BIDASSOA operates in the sector Fabrication et rechapage de pneumatiques (NAF code 22.11Z). 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