EMOTIVE AUTOMOBILES : revenue, balance sheet and financial ratios

EMOTIVE AUTOMOBILES is a French company founded 10 years ago, specialized in the sector Commerce de voitures et de véhicules automobiles légers. Based in SAINT-DIZIER (52100), this company of category ETI shows in 2023 a revenue of 10.0 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-04-25

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - EMOTIVE AUTOMOBILES (SIREN 813617925)
Indicator 2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue N/C 10 035 497 € 9 972 266 € 11 103 469 € 12 181 939 € 17 168 248 € 13 786 973 € 11 687 970 € N/C
Net income 200 592 € 265 526 € 254 415 € 187 049 € 307 745 € 526 216 € 438 185 € 375 171 € 282 478 €
EBITDA N/C 399 273 € 334 952 € 319 542 € 494 463 € 790 382 € 612 245 € 531 682 € N/C
Net margin N/C 2.6% 2.6% 1.7% 2.5% 3.1% 3.2% 3.2% N/C

Revenue and income statement

In 2024, EMOTIVE AUTOMOBILES generates positive net income of 201 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 282 k€ -> 201 k€.

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

200 592 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 73%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 27%. The balance between equity and debt is satisfactory.

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

73.04%

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

27.004%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

63.3%

Solvency indicators evolution
EMOTIVE AUTOMOBILES

Sector positioning

Debt ratio
73.04 2024
2022
2023
2024
Q1: 4.09
Med: 38.32
Q3: 128.11
Average +32 pts over 3 years

In 2024, the debt ratio of EMOTIVE AUTOMOBILES (73.04) 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
27.0% 2024
2022
2023
2024
Q1: 10.8%
Med: 27.26%
Q3: 53.13%
Average -6 pts over 3 years

In 2024, the financial autonomy of EMOTIVE AUTOMOBILES (27.0%) 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
2.76 years 2023
2022
2023
Q1: 0.0 years
Med: 0.51 years
Q3: 4.09 years
Average +21 pts over 2 years

In 2023, the repayment capacity of EMOTIVE AUTOMOBILES (2.76) 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 175.00. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

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

174.998

Liquidity indicators evolution
EMOTIVE AUTOMOBILES

Sector positioning

Liquidity ratio
175.0 2024
2022
2023
2024
Q1: 132.95
Med: 200.57
Q3: 385.86
Average +8 pts over 3 years

In 2024, the liquidity ratio of EMOTIVE AUTOMOBILES (175.00) 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
15.54x 2023
2022
2023
Q1: 0.0x
Med: 2.09x
Q3: 18.92x
Good +6 pts over 2 years

In 2023, the interest coverage of EMOTIVE AUTOMOBILES (15.5x) 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.

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

0 €

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

0 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

0 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

0 j

WCR and payment terms evolution
EMOTIVE AUTOMOBILES

Positioning of EMOTIVE AUTOMOBILES in its sector

Comparison with sector Commerce de voitures et de véhicules automobiles légers

Valuation estimate

Based on 148 transactions of similar company sales in 2024, the value of EMOTIVE AUTOMOBILES is estimated at 523 306 € (range 282 317€ - 1 661 940€). 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 value 2024
148 transactions
282k€ 523k€ 1661k€
523 306 € Range: 282 317€ - 1 661 940€
NAF 5 année 2024

Valuation method used

Net Income Multiple
200 592 € × 2.6x = 523 307 €
Range: 282 317€ - 1 661 941€

Only this financial indicator is available for this company.

Valuation evolution

How is this estimate calculated?

This estimate is based on the analysis of 148 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 voitures et de véhicules automobiles légers)

Compare EMOTIVE AUTOMOBILES with other companies in the same sector:

Voir toutes les statistiques du secteur Commerce de voitures et de véhicules automobiles légers

Frequently asked questions about EMOTIVE AUTOMOBILES

What is the revenue of EMOTIVE AUTOMOBILES ?

The revenue of EMOTIVE AUTOMOBILES in 2023 is 10.0 M€.

Is EMOTIVE AUTOMOBILES profitable?

Yes, EMOTIVE AUTOMOBILES generated a net profit of 201 k€ in 2024.

Where is the headquarters of EMOTIVE AUTOMOBILES ?

The headquarters of EMOTIVE AUTOMOBILES is located in SAINT-DIZIER (52100), in the department Haute-Marne.

Where to find the tax return of EMOTIVE AUTOMOBILES ?

The tax return of EMOTIVE AUTOMOBILES 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 EMOTIVE AUTOMOBILES operate?

EMOTIVE AUTOMOBILES operates in the sector Commerce de voitures et de véhicules automobiles légers (NAF code 45.11Z). See the 'Sector positioning' section above to compare the company with its competitors.