Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2000-07-01 (25 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: FREJUS (83600), Var
CYCLES PATRICK BERAUD : revenue, balance sheet and financial ratios
CYCLES PATRICK BERAUD is a French company
founded 25 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in FREJUS (83600),
this company of category PME
shows in 2024 a revenue of 2.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CYCLES PATRICK BERAUD (SIREN 432245363)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
N/C
2 245 431 €
2 456 291 €
2 506 990 €
2 032 572 €
2 198 132 €
N/C
1 701 657 €
524 575 €
N/C
226 385 €
477 825 €
Net income
11 589 €
9 024 €
25 812 €
117 481 €
85 859 €
108 672 €
86 618 €
81 827 €
39 720 €
-17 598 €
-173 458 €
-95 644 €
EBITDA
N/C
47 906 €
44 422 €
172 595 €
163 738 €
148 802 €
N/C
133 336 €
61 563 €
-16 128 €
-105 706 €
-66 092 €
Net margin
N/C
0.4%
1.1%
4.7%
4.2%
4.9%
N/C
4.8%
7.6%
N/C
-76.6%
-20.0%
Revenue and income statement
In 2025, CYCLES PATRICK BERAUD generates positive net income of 12 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax.
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
11 589 €
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 26%. 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 50%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
25.643%
Financial autonomy (2025)
?
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
50.19%
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CYCLES PATRICK BERAUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
-138.232
-96.289
-92.54
281.244
203.957
109.455
128.932
76.799
52.39
40.356
39.097
25.643
Financial autonomy
-66.706
-505.355
-12110.997
13.142
19.911
27.603
28.593
37.047
41.097
48.592
45.635
50.19
Repayment capacity
-3.396
-3.145
-20.19
8.183
5.0
None
4.694
2.795
2.343
5.215
3.937
None
Cash flow / Revenue
-15.962%
-48.857%
None%
8.746%
5.161%
None%
5.13%
6.711%
5.301%
1.246%
1.484%
None%
Sector positioning
Debt ratio
25.642025
2023
2024
2025
Q1: 6.46
Med: 26.62
Q3: 81.83
Good
In 2025, the debt ratio of CYCLES PATRICK BERAUD (25.64) 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
50.19%2025
2023
2024
2025
Q1: 24.52%
Med: 46.26%
Q3: 63.99%
Good-11 pts over 3 years
In 2025, the financial autonomy of CYCLES PATRICK BERAUD (50.2%) 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
3.94 years2024
2023
2024
Q1: -0.34 years
Med: 0.46 years
Q3: 3.26 years
Watch
In 2024, the repayment capacity of CYCLES PATRICK BERAUD (3.94) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 135.08. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
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
135.079
Liquidity indicators evolution CYCLES PATRICK BERAUD
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
69.673
84.208
9.967
82.377
115.225
104.769
168.833
151.572
148.986
122.623
114.092
135.079
Interest coverage
-10.65
-4.363
-15.898
6.249
10.753
None
0.69
0.777
0.84
13.649
39.617
None
Sector positioning
Liquidity ratio
135.082025
2023
2024
2025
Q1: 179.0
Med: 238.48
Q3: 385.79
Watch
In 2025, the liquidity ratio of CYCLES PATRICK BERAUD (135.08) 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
39.62x2024
2023
2024
Q1: -0.63x
Med: 1.46x
Q3: 12.42x
Excellent
In 2024, the interest coverage of CYCLES PATRICK BERAUD (39.6x) 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.
Operating WCR (2025)
?
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
0 €
Customer credit (2025)
?
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
0 j
Supplier credit (2025)
?
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
0 j
Inventory turnover (2025)
?
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 and payment terms evolution CYCLES PATRICK BERAUD
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
103 812 €
41 102 €
0 €
313 287 €
402 850 €
0 €
157 232 €
155 045 €
468 456 €
539 082 €
625 959 €
0 €
Inventory turnover (days)
95
0
0
263
85
0
55
58
83
86
109
0
Customer payment term (days)
2
79
0
1
2
0
0
0
2
2
0
0
Supplier payment term (days)
140
122
1674
239
94
0
63
56
67
54
73
0
Positioning of CYCLES PATRICK BERAUD in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Based on 137 transactions of similar company sales
(all years),
the value of CYCLES PATRICK BERAUD is estimated at
29 828 €
(range 17 802€ - 77 987€).
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 value2025
137 transactions
17k€29k€77k€
29 828 €Range: 17 802€ - 77 987€
NAF 5 all-time
Valuation method used
Net Income Multiple
11 589 €
×
2.6x
=29 828 €
Range: 17 802€ - 77 988€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 137 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 et réparation de motocycles)
Compare CYCLES PATRICK BERAUD with other companies in the same sector:
Frequently asked questions about CYCLES PATRICK BERAUD
What is the revenue of CYCLES PATRICK BERAUD ?
The revenue of CYCLES PATRICK BERAUD in 2024 is 2.2 M€.
Is CYCLES PATRICK BERAUD profitable?
Yes, CYCLES PATRICK BERAUD generated a net profit of 12 k€ in 2025.
Where is the headquarters of CYCLES PATRICK BERAUD ?
The headquarters of CYCLES PATRICK BERAUD is located in FREJUS (83600), in the department Var.
Where to find the tax return of CYCLES PATRICK BERAUD ?
The tax return of CYCLES PATRICK BERAUD 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 CYCLES PATRICK BERAUD operate?
CYCLES PATRICK BERAUD operates in the sector Commerce et réparation de motocycles (NAF code 45.40Z). 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