COOPAUTO LIMOUSIN : revenue, balance sheet and financial ratios
COOPAUTO LIMOUSIN is a French company
founded 42 years ago,
specialized in the sector Commerce de détail d'équipements automobiles.
Based in LIMOGES (87100),
this company of category PME
shows in 2023 a revenue of 2.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COOPAUTO LIMOUSIN (SIREN 329530422)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 964 106 €
1 805 373 €
1 664 922 €
1 629 716 €
1 751 132 €
1 630 080 €
1 486 088 €
1 525 463 €
Net income
22 779 €
21 655 €
47 594 €
25 127 €
-11 016 €
7 537 €
10 949 €
23 309 €
EBITDA
23 247 €
18 565 €
41 827 €
-14 747 €
-17 299 €
18 867 €
-23 117 €
423 €
Net margin
1.2%
1.2%
2.9%
1.5%
-0.6%
0.5%
0.7%
1.5%
Revenue and income statement
In 2023, COOPAUTO LIMOUSIN achieves revenue of 2.0 M€. Revenue is growing positively over 8 years (CAGR: +3.7%). Vs 2022: +9%. After deducting consumption (1.4 M€), gross margin stands at 596 k€, i.e. a rate of 30%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 23 k€, representing 1.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 23 k€, i.e. 1.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 964 106 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
595 696 €
EBITDA (2023)
?
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
23 247 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
18 403 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
22 779 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.2%
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 2%. 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 69%. 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 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
2.128%
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
68.509%
Cash flow / Revenue (2023)
?
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
1.363%
Repayment capacity (2023)
?
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
0.558
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
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.866
0.293
0.277
0.292
0.266
0.316
2.128
Financial autonomy
56.23
59.702
59.6
57.979
67.412
70.651
70.233
68.509
Repayment capacity
0.0
0.3
0.072
-0.069
0.153
0.029
0.08
0.558
Cash flow / Revenue
0.278%
0.793%
1.117%
-1.075%
0.603%
3.255%
1.262%
1.363%
Sector positioning
Debt ratio
2.132023
2021
2022
2023
Q1: 0.89
Med: 18.56
Q3: 63.22
Good
In 2023, the debt ratio of COOPAUTO LIMOUSIN (2.13) 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
68.51%2023
2021
2022
2023
Q1: 14.66%
Med: 38.82%
Q3: 59.48%
Excellent
In 2023, the financial autonomy of COOPAUTO LIMOUSIN (68.5%) 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
0.56 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.28 years
Q3: 1.87 years
Average+28 pts over 3 years
In 2023, the repayment capacity of COOPAUTO LIMOUSIN (0.56) 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 291.56. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 2.1x. Financial charges are adequately covered by operations.
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
291.561
Interest coverage (2023)
?
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
2.121
Liquidity indicators evolution COOPAUTO LIMOUSIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
268.54
217.855
221.672
215.572
273.262
301.349
299.581
291.561
Interest coverage
32.388
-0.342
0.127
-0.11
-0.081
0.268
0.054
2.121
Sector positioning
Liquidity ratio
291.562023
2021
2022
2023
Q1: 134.38
Med: 207.86
Q3: 308.7
Good
In 2023, the liquidity ratio of COOPAUTO LIMOUSIN (291.56) 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
2.12x2023
2021
2022
2023
Q1: 0.0x
Med: 0.33x
Q3: 3.6x
Good+16 pts over 3 years
In 2023, the interest coverage of COOPAUTO LIMOUSIN (2.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 58 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. The company must finance 1 days of gap between collections and payments. Inventory turnover is 56 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 111 days of revenue, i.e. 607 k€ to permanently finance. Over 2016-2023, WCR increased by +30%, requiring additional financing.
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
607 007 €
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
58 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
57 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
56 j
WCR in days of revenue (2023)
?
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
111 j
WCR and payment terms evolution COOPAUTO LIMOUSIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
467 768 €
424 843 €
557 601 €
554 356 €
524 231 €
415 281 €
466 779 €
607 007 €
Inventory turnover (days)
64
67
61
56
49
57
63
56
Customer payment term (days)
39
40
61
55
63
43
38
58
Supplier payment term (days)
58
63
64
65
50
46
50
57
Positioning of COOPAUTO LIMOUSIN in its sector
Comparison with sector Commerce de détail d'équipements automobiles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (49 transactions).
This range of 208 237€ to 347 520€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
208k€263k€347k€
263 137 €Range: 208 237€ - 347 520€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 49 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 détail d'équipements automobiles)
Compare COOPAUTO LIMOUSIN with other companies in the same sector:
Frequently asked questions about COOPAUTO LIMOUSIN
What is the revenue of COOPAUTO LIMOUSIN ?
The revenue of COOPAUTO LIMOUSIN in 2023 is 2.0 M€.
Is COOPAUTO LIMOUSIN profitable?
Yes, COOPAUTO LIMOUSIN generated a net profit of 23 k€ in 2023.
Where is the headquarters of COOPAUTO LIMOUSIN ?
The headquarters of COOPAUTO LIMOUSIN is located in LIMOGES (87100), in the department Haute-Vienne.
Where to find the tax return of COOPAUTO LIMOUSIN ?
The tax return of COOPAUTO LIMOUSIN 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 COOPAUTO LIMOUSIN operate?
COOPAUTO LIMOUSIN operates in the sector Commerce de détail d'équipements automobiles (NAF code 45.32Z). 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