Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1997-12-05 (28 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: COLOMBES (92700), Hauts-de-Seine
DUCATI WEST EUROPE : revenue, balance sheet and financial ratios
DUCATI WEST EUROPE is a French company
founded 28 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in COLOMBES (92700),
this company of category GE
shows in 2022 a revenue of 115.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DUCATI WEST EUROPE (SIREN 414715177)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
114 973 031 €
96 136 953 €
83 011 122 €
87 459 292 €
82 244 552 €
85 763 166 €
80 761 091 €
Net income
2 004 188 €
1 885 668 €
1 061 974 €
1 048 532 €
760 107 €
725 283 €
287 742 €
EBITDA
3 292 168 €
3 326 959 €
2 034 885 €
2 041 163 €
1 320 766 €
1 704 758 €
1 597 713 €
Net margin
1.7%
2.0%
1.3%
1.2%
0.9%
0.8%
0.4%
Revenue and income statement
In 2022, DUCATI WEST EUROPE achieves revenue of 115.0 M€. Over the period 2016-2022, the company shows strong growth with a CAGR (compound annual growth rate) of +6.1%. Vs 2021, growth of +20% (96.1 M€ -> 115.0 M€). After deducting consumption (100.3 M€), gross margin stands at 14.7 M€, i.e. a rate of 13%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3.3 M€, representing 2.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.0 M€, i.e. 1.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
114 973 031 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 713 217 €
EBITDA (2022)
?
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
3 292 168 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 590 124 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 004 188 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
2.9%
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 0%. 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 44%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.025%
Financial autonomy (2022)
?
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
43.589%
Cash flow / Revenue (2022)
?
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
1.662%
Repayment capacity (2022)
?
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
0.002
Asset age ratio (2022)
?
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
Debt ratio
0.116
0.041
0.03
0.0
0.0
0.0
0.025
Financial autonomy
30.247
27.436
33.414
34.547
31.196
37.183
43.589
Repayment capacity
-0.01
0.708
0.01
0.0
0.0
0.0
0.002
Cash flow / Revenue
-0.919%
0.005%
0.309%
1.098%
1.19%
2.093%
1.662%
Sector positioning
Debt ratio
0.032022
2020
2021
2022
Q1: 11.29
Med: 45.73
Q3: 124.31
Excellent
In 2022, the debt ratio of DUCATI WEST EUROPE (0.03) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
43.59%2022
2020
2021
2022
Q1: 20.27%
Med: 36.03%
Q3: 53.28%
Good+12 pts over 3 years
In 2022, the financial autonomy of DUCATI WEST EUROPE (43.6%) 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
0.0 years2022
2020
2021
2022
Q1: 0.0 years
Med: 1.47 years
Q3: 4.32 years
Excellent
In 2022, the repayment capacity of DUCATI WEST EUROPE (0.00) 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 178.62. 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 0.6x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2022)
?
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
178.616
Interest coverage (2022)
?
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
0.562
Liquidity indicators evolution DUCATI WEST EUROPE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
141.729
137.684
151.997
154.744
146.35
160.535
178.616
Interest coverage
2.535
3.972
3.27
2.785
0.232
0.591
0.562
Sector positioning
Liquidity ratio
178.622022
2020
2021
2022
Q1: 159.68
Med: 218.51
Q3: 324.07
Average+10 pts over 3 years
In 2022, the liquidity ratio of DUCATI WEST EUROPE (178.62) 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
0.56x2022
2020
2021
2022
Q1: 0.0x
Med: 1.87x
Q3: 7.17x
Average
In 2022, the interest coverage of DUCATI WEST EUROPE (0.6x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 46 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 47 days. Favorable situation: supplier credit is longer than customer credit by 1 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 89 days of revenue, i.e. 28.5 M€ to permanently finance. Over 2016-2022, WCR increased by +74%, requiring additional financing.
Operating WCR (2022)
?
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
28 485 718 €
Customer credit (2022)
?
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
46 j
Supplier credit (2022)
?
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
47 j
Inventory turnover (2022)
?
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
1 j
WCR in days of revenue (2022)
?
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
89 j
WCR and payment terms evolution DUCATI WEST EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
16 392 079 €
22 106 314 €
19 853 012 €
20 720 855 €
27 619 461 €
28 617 087 €
28 485 718 €
Inventory turnover (days)
3
2
2
3
1
1
1
Customer payment term (days)
22
44
0
67
84
61
46
Supplier payment term (days)
41
65
55
53
80
58
47
Positioning of DUCATI WEST EUROPE in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 5 549 909€ to 10 650 940€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2022
Indicative
5549k€7335k€10650k€
7 335 790 €Range: 5 549 909€ - 10 650 940€
NAF 5 année 2022
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 23 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 DUCATI WEST EUROPE with other companies in the same sector:
Frequently asked questions about DUCATI WEST EUROPE
What is the revenue of DUCATI WEST EUROPE ?
The revenue of DUCATI WEST EUROPE in 2022 is 115.0 M€.
Is DUCATI WEST EUROPE profitable?
Yes, DUCATI WEST EUROPE generated a net profit of 2.0 M€ in 2022.
Where is the headquarters of DUCATI WEST EUROPE ?
The headquarters of DUCATI WEST EUROPE is located in COLOMBES (92700), in the department Hauts-de-Seine.
Where to find the tax return of DUCATI WEST EUROPE ?
The tax return of DUCATI WEST EUROPE 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 DUCATI WEST EUROPE operate?
DUCATI WEST EUROPE 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