Employees: NN (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1987-07-26 (38 years)Status: ActiveBusiness sector: Contrôle technique automobileLocation: MOUANS-SARTOUX (06370), Alpes-Maritimes
CONTROL TECHNIC AUTO : revenue, balance sheet and financial ratios
CONTROL TECHNIC AUTO is a French company
founded 38 years ago,
specialized in the sector Contrôle technique automobile.
Based in MOUANS-SARTOUX (06370),
this company of category PME
shows in 2020 a revenue of 245 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONTROL TECHNIC AUTO (SIREN 341950913)
Indicator
2020
2019
2018
2017
2016
Revenue
244 579 €
233 491 €
272 196 €
218 020 €
239 220 €
Net income
27 437 €
-26 689 €
19 648 €
-48 697 €
273 723 €
EBITDA
-10 429 €
-12 812 €
24 547 €
-32 579 €
494 €
Net margin
11.2%
-11.4%
7.2%
-22.3%
114.4%
Revenue and income statement
In 2020, CONTROL TECHNIC AUTO achieves revenue of 245 k€. Revenue is growing positively over 5 years (CAGR: +0.6%). Vs 2019: +5%. After deducting consumption (0 €), gross margin stands at 245 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -10 k€, representing -4.3% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 27 k€, i.e. 11.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
244 579 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
244 579 €
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
-10 429 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 061 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
27 437 €
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
-4.2%
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
The debt ratio (= Financial debt / Equity x 100) stands at 63%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 39%. The balance between equity and debt is satisfactory.
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
62.697%
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
38.686%
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
-3.42%
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
-12.287
Asset age ratio (2020)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CONTROL TECHNIC AUTO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Debt ratio
44.492
66.252
58.374
69.584
62.697
Financial autonomy
42.731
35.333
39.021
36.364
38.686
Repayment capacity
-2.515
-2.711
4.845
-6.335
-12.287
Cash flow / Revenue
-13.971%
-16.319%
7.313%
-6.517%
-3.42%
Sector positioning
Debt ratio
62.72020
2018
2019
2020
Q1: 1.49
Med: 21.87
Q3: 81.03
Average-6 pts over 3 years
In 2020, the debt ratio of CONTROL TECHNIC AUTO (62.70) 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
38.69%2020
2018
2019
2020
Q1: 18.57%
Med: 45.65%
Q3: 67.26%
Average
In 2020, the financial autonomy of CONTROL TECHNIC AUTO (38.7%) 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
-12.29 years2020
2018
2019
2020
Q1: 0.0 years
Med: 0.42 years
Q3: 1.78 years
Excellent-51 pts over 3 years
In 2020, the repayment capacity of CONTROL TECHNIC AUTO (-12.29) 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 47.22. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
47.219
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
-3.059
Liquidity indicators evolution CONTROL TECHNIC AUTO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
43.778
22.706
39.672
23.113
47.219
Interest coverage
244.332
-9.973
4.351
-5.331
-3.059
Sector positioning
Liquidity ratio
47.222020
2018
2019
2020
Q1: 138.35
Med: 230.12
Q3: 358.66
Watch
In 2020, the liquidity ratio of CONTROL TECHNIC AUTO (47.22) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-3.06x2020
2018
2019
2020
Q1: 0.0x
Med: 0.41x
Q3: 2.4x
Watch-50 pts over 3 years
In 2020, the interest coverage of CONTROL TECHNIC AUTO (-3.1x) 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: 10 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 79 days. Excellent situation: suppliers finance 69 days of the operating cycle (retail model). WCR is negative (-129 days): operations structurally generate cash.
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
-87 586 €
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
10 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
79 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
0 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
-129 j
WCR and payment terms evolution CONTROL TECHNIC AUTO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
-97 535 €
-77 914 €
-81 809 €
-80 066 €
-87 586 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
26
9
9
12
10
Supplier payment term (days)
125
125
91
89
79
Positioning of CONTROL TECHNIC AUTO in its sector
Comparison with sector Contrôle technique automobile
Valuation estimate
Based on 61 transactions of similar company sales
in 2020,
the value of CONTROL TECHNIC AUTO is estimated at
133 180 €
(range 69 855€ - 259 791€).
The price/revenue ratio is 0.62x
(in line with sector norms).
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 value2020
61 tx
69k€133k€259k€
133 180 €Range: 69 855€ - 259 791€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
244 579 €×0.62x
Estimation150 461 €
79 747€ - 254 786€
Net Income Multiple20%
27 437 €×3.9x
Estimation107 260 €
55 019€ - 267 299€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 61 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 (Contrôle technique automobile)
Compare CONTROL TECHNIC AUTO with other companies in the same sector:
Frequently asked questions about CONTROL TECHNIC AUTO
What is the revenue of CONTROL TECHNIC AUTO ?
The revenue of CONTROL TECHNIC AUTO in 2020 is 245 k€.
Is CONTROL TECHNIC AUTO profitable?
Yes, CONTROL TECHNIC AUTO generated a net profit of 27 k€ in 2020.
Where is the headquarters of CONTROL TECHNIC AUTO ?
The headquarters of CONTROL TECHNIC AUTO is located in MOUANS-SARTOUX (06370), in the department Alpes-Maritimes.
Where to find the tax return of CONTROL TECHNIC AUTO ?
The tax return of CONTROL TECHNIC AUTO 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 CONTROL TECHNIC AUTO operate?
CONTROL TECHNIC AUTO operates in the sector Contrôle technique automobile (NAF code 71.20A). 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