Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1984-04-01 (42 years)Status: ActiveBusiness sector: Commerce de gros d'équipements automobilesLocation: FOURAS (17450), Charente-Maritime
CHARENTES PNEUS : revenue, balance sheet and financial ratios
CHARENTES PNEUS is a French company
founded 42 years ago,
specialized in the sector Commerce de gros d'équipements automobiles.
Based in FOURAS (17450),
this company of category PME
shows in 2022 a revenue of 848 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CHARENTES PNEUS (SIREN 330243007)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
847 965 €
4 610 517 €
4 170 132 €
4 234 237 €
4 006 749 €
N/C
N/C
Net income
320 622 €
24 895 €
61 638 €
60 257 €
36 715 €
-50 298 €
-50 526 €
EBITDA
-316 699 €
57 733 €
143 615 €
91 099 €
84 246 €
N/C
N/C
Net margin
37.8%
0.5%
1.5%
1.4%
0.9%
N/C
N/C
Revenue and income statement
In 2022, CHARENTES PNEUS achieves revenue of 848 k€. Revenue is declining over the period 2018-2022 (CAGR: -32.2%). Significant drop of -82% vs 2021. After deducting consumption (938 k€), gross margin stands at -90 k€, i.e. a rate of -11%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -317 k€, representing -37.3% of revenue. Warning negative scissor effect: despite revenue change (-82%), EBITDA varies by -649%, reducing margin by 38.6 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 321 k€, i.e. 37.8% 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
847 965 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-89 841 €
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
-316 699 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-284 096 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
320 622 €
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
-37.3%
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 66%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
66.431%
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
49.692%
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
-51.708%
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
-1.381
Asset age ratio (2022)
?
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
2018
2019
2020
2021
2022
Debt ratio
169.125
209.109
123.228
147.211
172.73
125.954
66.431
Financial autonomy
23.266
21.102
25.94
26.944
24.272
25.483
49.692
Repayment capacity
None
None
7.833
8.707
7.641
15.759
-1.381
Cash flow / Revenue
None%
None%
1.693%
2.033%
3.1%
1.035%
-51.708%
Sector positioning
Debt ratio
66.432022
2020
2021
2022
Q1: 0.31
Med: 17.45
Q3: 70.17
Average
In 2022, the debt ratio of CHARENTES PNEUS (66.43) 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
49.69%2022
2020
2021
2022
Q1: 17.99%
Med: 37.58%
Q3: 58.26%
Good+30 pts over 3 years
In 2022, the financial autonomy of CHARENTES PNEUS (49.7%) 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.
Repayment capacity
-1.38 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.38 years
Q3: 2.58 years
Excellent-50 pts over 3 years
In 2022, the repayment capacity of CHARENTES PNEUS (-1.38) 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 563.55. 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
563.553
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
-1.596
Liquidity indicators evolution CHARENTES PNEUS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
176.332
178.733
144.968
193.753
235.535
179.129
563.553
Interest coverage
None
None
14.527
15.438
2.761
20.652
-1.596
Sector positioning
Liquidity ratio
563.552022
2020
2021
2022
Q1: 144.87
Med: 205.79
Q3: 300.38
Excellent+21 pts over 3 years
In 2022, the liquidity ratio of CHARENTES PNEUS (563.55) 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
-1.6x2022
2020
2021
2022
Q1: 0.0x
Med: 0.98x
Q3: 4.78x
Average-40 pts over 3 years
In 2022, the interest coverage of CHARENTES PNEUS (-1.6x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 20 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 75 days. Excellent situation: suppliers finance 55 days of the operating cycle (retail model). Overall, WCR represents 37 days of revenue, i.e. 86 k€ to permanently finance.
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
86 051 €
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
20 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
75 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
0 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
37 j
WCR and payment terms evolution CHARENTES PNEUS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
0 €
0 €
877 799 €
1 028 327 €
899 831 €
1 231 746 €
86 051 €
Inventory turnover (days)
0
0
29
42
40
44
0
Customer payment term (days)
0
0
35
38
45
48
20
Supplier payment term (days)
0
0
61
47
52
61
75
Positioning of CHARENTES PNEUS in its sector
Comparison with sector Commerce de gros d'équipements automobiles
Valuation estimate
Based on 213 transactions of similar company sales
(all years),
the value of CHARENTES PNEUS is estimated at
413 660 €
(range 140 325€ - 796 202€).
The price/revenue ratio is 0.14x
(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 value2022
213 transactions
140k€413k€796k€
413 660 €Range: 140 325€ - 796 202€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
847 965 €×0.14x
Estimation121 159 €
76 364€ - 283 309€
Net Income Multiple20%
320 622 €×2.7x
Estimation852 412 €
236 268€ - 1 565 544€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 213 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 gros d'équipements automobiles)
Compare CHARENTES PNEUS with other companies in the same sector:
Yes, CHARENTES PNEUS generated a net profit of 321 k€ in 2022.
Where is the headquarters of CHARENTES PNEUS ?
The headquarters of CHARENTES PNEUS is located in FOURAS (17450), in the department Charente-Maritime.
Where to find the tax return of CHARENTES PNEUS ?
The tax return of CHARENTES PNEUS 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 CHARENTES PNEUS operate?
CHARENTES PNEUS operates in the sector Commerce de gros d'équipements automobiles (NAF code 45.31Z). 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