Employees: NN (None)Legal category: SCA (commandite par actions)Size: NoneCreation date: 2017-05-15 (8 years)Status: ActiveBusiness sector: Réparation de chaussures et d'articles en cuirLocation: ARC-SUR-TILLE (21560), Cote-d'Or
CLE CAR SERVICES : revenue, balance sheet and financial ratios
CLE CAR SERVICES is a French company
founded 8 years ago,
specialized in the sector Réparation de chaussures et d'articles en cuir.
Based in ARC-SUR-TILLE (21560),
this company of category PME
shows in 2020 a revenue of 85 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CLE CAR SERVICES (SIREN 829757038)
Indicator
2020
2019
Revenue
84 722 €
63 098 €
Net income
7 628 €
-260 €
EBITDA
23 078 €
23 616 €
Net margin
9.0%
-0.4%
Revenue and income statement
Im Jahr 2020 erzielt CLE CAR SERVICES einen Umsatz von 85 k€. Vs 2019, Wachstum von +34% (63 k€ -> 85 k€). Nach Abzug des Verbrauchs (27 k€) beträgt die Bruttomarge 58 k€, d.h. eine Rate von 68%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 23 k€, was 27.2% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+34%) variiert EBITDA um -2%, was die Marge um 10.2 Punkte reduziert. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 8 k€, d.h. 9.0% des Umsatzes.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
84 722 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
57 681 €
EBITDA (2020)
?
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
23 078 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 942 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 628 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
27.2%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 516%. Kritische Situation: Die Schulden übersteigen das Eigenkapital erheblich. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 70%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 1.0 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 24.5% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
516.31%
Financial autonomy (2020)
?
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
70.225%
Cash flow / Revenue (2020)
?
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
24.495%
Repayment capacity (2020)
?
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
1.045
Asset age ratio (2020)
?
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
2019
2020
Debt ratio
1794.193
516.31
Financial autonomy
86.6
70.225
Repayment capacity
2.403
1.045
Cash flow / Revenue
20.205%
24.495%
Sector positioning
Verschuldungsgrad
516.312020
2019
2020
Q1: 0.67
Med: 31.65
Q3: 146.8
Beobachten
Im Jahr 2020 liegt in den oberen 25% der Branche das verschuldungsgrad von CLE CAR SERVICES (516.31). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein hohes Verhältnis kann auf übermäßige Abhängigkeit von externer Finanzierung hinweisen.
Finanzielle Autonomie
70.22%2020
2019
2020
Q1: 10.07%
Med: 36.12%
Q3: 59.38%
Ausgezeichnet
Im Jahr 2020 liegt in den oberen 25% der Branche das finanzielle autonomie von CLE CAR SERVICES (70.2%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
1.04 ans2020
2019
2020
Q1: 0.0 ans
Med: 0.34 ans
Q3: 2.53 ans
Average-17 pts over 2 years
Im Jahr 2020 liegt über dem Median der Branche das rückzahlungsfähigkeit von CLE CAR SERVICES (1.0 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 102.47. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 4.3x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
Liquidity ratio (2020)
?
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
102.473
Interest coverage (2020)
?
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
4.298
Liquidity indicators evolution CLE CAR SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
Liquidity ratio
82.855
102.473
Interest coverage
5.141
4.298
Sector positioning
Liquiditätsquote
102.472020
2019
2020
Q1: 76.36
Med: 143.35
Q3: 285.89
Average
Im Jahr 2020 liegt unter dem Median der Branche das liquiditätsquote von CLE CAR SERVICES (102.47). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
4.3x2020
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 3.38x
Ausgezeichnet
Im Jahr 2020 liegt in den oberen 25% der Branche das zinsdeckung von CLE CAR SERVICES (4.3x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 48 Tage. Lieferantenfrist: 42 Tage. Das Unternehmen muss 6 Tage Lücke finanzieren. Die Bestandsumschlagsdauer beträgt 59 Tage. WCR ist negativ (-121 Tage): Der Betrieb generiert strukturell Liquidität.
Operating WCR (2020)
?
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
-28 494 €
Customer credit (2020)
?
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
48 j
Supplier credit (2020)
?
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
42 j
Inventory turnover (2020)
?
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
59 j
WCR in days of revenue (2020)
?
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
-121 j
WCR and payment terms evolution CLE CAR SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
Operating WCR
-31 723 €
-28 494 €
Inventory turnover (days)
78
59
Customer payment term (days)
64
48
Supplier payment term (days)
39
42
Positioning of CLE CAR SERVICES in its sector
Comparison with sector Réparation de chaussures et d'articles en cuir
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 66 302€ to 150 426€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2020
Indicative
66k€123k€150k€
123 430 €Range: 66 302€ - 150 426€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 (Réparation de chaussures et d'articles en cuir)
Compare CLE CAR SERVICES with other companies in the same sector:
Yes, CLE CAR SERVICES generated a net profit of 8 k€ in 2020.
Where is the headquarters of CLE CAR SERVICES ?
The headquarters of CLE CAR SERVICES is located in ARC-SUR-TILLE (21560), in the department Cote-d'Or.
Where to find the tax return of CLE CAR SERVICES ?
The tax return of CLE CAR SERVICES 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 CLE CAR SERVICES operate?
CLE CAR SERVICES operates in the sector Réparation de chaussures et d'articles en cuir (NAF code 95.23Z). 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