Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1976-01-01 (50 years)Status: ActiveBusiness sector: Commerce de détail d'équipements automobilesLocation: LE CREUSOT (71200), Saone-et-Loire
CREUSOT PNEUS : revenue, balance sheet and financial ratios
CREUSOT PNEUS is a French company
founded 50 years ago,
specialized in the sector Commerce de détail d'équipements automobiles.
Based in LE CREUSOT (71200),
this company of category ETI
shows in 2024 a revenue of 38.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CREUSOT PNEUS (SIREN 305446841)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
2015
Revenue
38 342 322 €
25 890 762 €
23 716 913 €
20 112 099 €
20 491 909 €
21 136 292 €
21 115 595 €
22 640 024 €
21 648 239 €
Net income
999 160 €
813 652 €
367 431 €
19 163 €
-289 010 €
319 708 €
-8 427 €
247 026 €
205 162 €
EBITDA
3 586 859 €
2 737 437 €
2 054 277 €
1 543 485 €
1 294 019 €
1 697 974 €
2 274 017 €
2 612 434 €
1 836 004 €
Net margin
2.6%
3.1%
1.5%
0.1%
-1.4%
1.5%
-0.0%
1.1%
0.9%
Revenue and income statement
In 2024, CREUSOT PNEUS achieves revenue of 38.3 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.6%. Vs 2023, growth of +48% (25.9 M€ -> 38.3 M€). After deducting consumption (23.0 M€), gross margin stands at 15.4 M€, i.e. a rate of 40%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3.6 M€, representing 9.4% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 999 k€, i.e. 2.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
38 342 322 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
15 366 275 €
EBITDA (2024)
?
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
3 586 859 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 142 251 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
999 160 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
9.4%
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.1 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 (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
34.302%
Financial autonomy (2024)
?
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
38.388%
Cash flow / Revenue (2024)
?
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
2.764%
Repayment capacity (2024)
?
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
1.098
Asset age ratio (2024)
?
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
2015
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
87.573
56.151
84.445
22.677
41.196
109.873
98.879
51.779
34.302
Financial autonomy
30.348
31.433
25.775
38.266
32.487
27.943
26.048
39.587
38.388
Repayment capacity
3.671
1.122
2.567
1.57
-1.026
8331.777
6.473
1.944
1.098
Cash flow / Revenue
3.172%
5.29%
4.588%
1.925%
-0.878%
0.002%
2.037%
3.718%
2.764%
Sector positioning
Debt ratio
34.32024
2021
2023
2024
Q1: 0.96
Med: 14.89
Q3: 53.7
Average-12 pts over 3 years
In 2024, the debt ratio of CREUSOT PNEUS (34.30) 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
38.39%2024
2021
2023
2024
Q1: 15.43%
Med: 39.97%
Q3: 59.96%
Average+11 pts over 3 years
In 2024, the financial autonomy of CREUSOT PNEUS (38.4%) 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
1.1 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.17 years
Q3: 1.47 years
Average-7 pts over 3 years
In 2024, the repayment capacity of CREUSOT PNEUS (1.10) 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 153.19. 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 8.0x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2024)
?
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
153.19
Interest coverage (2024)
?
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
8.049
Liquidity indicators evolution CREUSOT PNEUS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
133.679
111.477
127.4
137.252
118.174
202.609
181.411
189.115
153.19
Interest coverage
3.702
3.063
7.516
6.157
5.95
3.331
3.835
5.574
8.049
Sector positioning
Liquidity ratio
153.192024
2021
2023
2024
Q1: 134.64
Med: 206.05
Q3: 313.86
Average-9 pts over 3 years
In 2024, the liquidity ratio of CREUSOT PNEUS (153.19) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
8.05x2024
2021
2023
2024
Q1: 0.0x
Med: 0.58x
Q3: 4.21x
Excellent
In 2024, the interest coverage of CREUSOT PNEUS (8.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 42 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 62 days. Favorable situation: supplier credit is longer than customer credit by 20 days. Inventory turnover is 41 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 79 days of revenue, i.e. 8.4 M€ to permanently finance. Over 2015-2024, WCR increased by +30%, requiring additional financing.
Operating WCR (2024)
?
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
8 373 196 €
Customer credit (2024)
?
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
42 j
Supplier credit (2024)
?
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
62 j
Inventory turnover (2024)
?
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
41 j
WCR in days of revenue (2024)
?
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
79 j
WCR and payment terms evolution CREUSOT PNEUS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
6 461 999 €
5 768 905 €
5 732 251 €
4 498 437 €
5 037 116 €
6 704 167 €
8 535 480 €
8 352 619 €
8 373 196 €
Inventory turnover (days)
52
42
41
35
34
33
34
32
41
Customer payment term (days)
62
34
22
21
23
42
55
40
42
Supplier payment term (days)
86
104
124
81
74
74
83
70
62
Positioning of CREUSOT PNEUS 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 (34 transactions).
This range of 2 082 123€ to 4 859 187€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
2082k€2847k€4859k€
2 847 514 €Range: 2 082 123€ - 4 859 187€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 34 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 CREUSOT PNEUS with other companies in the same sector:
Yes, CREUSOT PNEUS generated a net profit of 999 k€ in 2024.
Where is the headquarters of CREUSOT PNEUS ?
The headquarters of CREUSOT PNEUS is located in LE CREUSOT (71200), in the department Saone-et-Loire.
Where to find the tax return of CREUSOT PNEUS ?
The tax return of CREUSOT 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 CREUSOT PNEUS operate?
CREUSOT PNEUS 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