FICOSA INTERNATIONAL : revenue, balance sheet and financial ratios
FICOSA INTERNATIONAL is a French company
founded 38 years ago,
specialized in the sector Commerce de gros d'équipements automobiles.
Based in DIEUZE (57260),
this company of category ETI
shows in 2024 a revenue of 3.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FICOSA INTERNATIONAL (SIREN 348012550)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
3 523 603 €
3 796 893 €
3 926 892 €
9 832 150 €
11 150 267 €
15 722 883 €
15 948 968 €
17 090 372 €
15 739 089 €
13 784 490 €
Net income
-17 771 271 €
-252 725 €
42 585 €
-30 651 €
-208 159 €
10 242 242 €
5 587 640 €
2 034 080 €
771 094 €
1 402 379 €
EBITDA
483 425 €
313 862 €
269 068 €
228 015 €
133 264 €
252 216 €
323 795 €
206 301 €
94 842 €
-2 640 €
Net margin
-504.3%
-6.7%
1.1%
-0.3%
-1.9%
65.1%
35.0%
11.9%
4.9%
10.2%
Revenue and income statement
In 2024, FICOSA INTERNATIONAL achieves revenue of 3.5 M€. Revenue is declining over the period 2015-2024 (CAGR: -14.1%). Slight decline of -7% vs 2023. After deducting consumption (1.6 M€), gross margin stands at 1.9 M€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 483 k€, representing 13.7% of revenue. Positive scissor effect: EBITDA margin improves by +5.5 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Net income is negative at -17.8 M€ (-504.3% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 523 603 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 887 447 €
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
483 425 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
503 537 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-17 771 271 €
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
13.7%
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 69%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 58%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
68.781%
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
58.316%
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
-14.924%
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
-47.152
Solvency indicators evolution FICOSA INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
117.077
110.493
103.303
80.654
39.281
40.503
41.45
41.871
42.41
68.781
Financial autonomy
43.687
44.465
46.928
54.558
69.271
68.666
69.496
69.282
68.903
58.316
Repayment capacity
29.72
48.933
20.353
6.369
2.084
-127.92
-1700.118
294.867
-98.054
-47.152
Cash flow / Revenue
10.184%
5.223%
11.416%
34.959%
65.067%
-1.534%
-0.133%
1.955%
-6.131%
-14.924%
Sector positioning
Debt ratio
68.782024
2022
2023
2024
Q1: 0.26
Med: 13.62
Q3: 52.91
Average+13 pts over 3 years
In 2024, the debt ratio of FICOSA INTERNATIONAL (68.78) 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
58.32%2024
2022
2023
2024
Q1: 21.3%
Med: 41.67%
Q3: 60.11%
Good
In 2024, the financial autonomy of FICOSA INTERNATIONAL (58.3%) 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
-47.15 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 1.87 years
Excellent-53 pts over 3 years
In 2024, the repayment capacity of FICOSA INTERNATIONAL (-47.15) 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 248.92. 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 3786.6x. 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
248.918
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
3786.579
Liquidity indicators evolution FICOSA INTERNATIONAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
110.723
92.717
125.245
329.017
48.777
62.614
56.791
83.247
80.992
248.918
Interest coverage
-49802.008
1428.302
518.967
358.954
224.228
283.027
116.708
68.891
205.347
3786.579
Sector positioning
Liquidity ratio
248.922024
2022
2023
2024
Q1: 145.43
Med: 206.86
Q3: 309.41
Good+45 pts over 3 years
In 2024, the liquidity ratio of FICOSA INTERNATIONAL (248.92) 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
3786.58x2024
2022
2023
2024
Q1: 0.0x
Med: 1.22x
Q3: 10.11x
Excellent+23 pts over 3 years
In 2024, the interest coverage of FICOSA INTERNATIONAL (3786.6x) 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. Average customer payment term: 51 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 68 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Overall, WCR represents 147 days of revenue, i.e. 1.4 M€ to permanently finance. Notable WCR improvement over the period (-47%), freeing up cash.
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
1 440 484 €
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
51 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
68 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 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
147 j
WCR and payment terms evolution FICOSA INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 710 720 €
801 277 €
1 520 189 €
922 010 €
-21 855 €
569 890 €
211 785 €
-122 755 €
35 539 €
1 440 484 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
60
74
63
20
9
19
10
49
61
51
Supplier payment term (days)
69
41
19
17
50
81
37
33
57
68
Positioning of FICOSA INTERNATIONAL in its sector
Comparison with sector Commerce de gros d'équipements automobiles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 497 747€ to 1 820 176€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
497k€1186k€1820k€
1 186 524 €Range: 497 747€ - 1 820 176€
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 29 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 gros d'équipements automobiles)
Compare FICOSA INTERNATIONAL with other companies in the same sector:
Frequently asked questions about FICOSA INTERNATIONAL
What is the revenue of FICOSA INTERNATIONAL ?
The revenue of FICOSA INTERNATIONAL in 2024 is 3.5 M€.
Is FICOSA INTERNATIONAL profitable?
FICOSA INTERNATIONAL recorded a net loss in 2024.
Where is the headquarters of FICOSA INTERNATIONAL ?
The headquarters of FICOSA INTERNATIONAL is located in DIEUZE (57260), in the department Moselle.
Where to find the tax return of FICOSA INTERNATIONAL ?
The tax return of FICOSA INTERNATIONAL 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 FICOSA INTERNATIONAL operate?
FICOSA INTERNATIONAL operates in the sector Commerce de gros d'équipements automobiles (NAF code 45.31Z). 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