FOUCHE AUTOCARS : revenue, balance sheet and financial ratios
FOUCHE AUTOCARS is a French company
founded 49 years ago,
specialized in the sector Transports routiers réguliers de voyageurs.
Based in MONTREVAULT-SUR-EVRE (49110),
this company of category PME
shows in 2024 a revenue of 5.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FOUCHE AUTOCARS (SIREN 320773401)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
5 390 375 €
4 749 564 €
3 660 509 €
1 683 070 €
1 371 865 €
3 864 577 €
1 882 653 €
2 224 563 €
1 951 690 €
Net income
1 044 459 €
721 340 €
389 245 €
281 997 €
-474 157 €
236 655 €
113 556 €
225 041 €
134 796 €
EBITDA
1 896 328 €
1 439 428 €
972 623 €
892 579 €
227 749 €
917 203 €
350 456 €
578 026 €
430 174 €
Net margin
19.4%
15.2%
10.6%
16.8%
-34.6%
6.1%
6.0%
10.1%
6.9%
Revenue and income statement
Im Jahr 2024 erzielt FOUCHE AUTOCARS einen Umsatz von 5.4 Mio€. Im Zeitraum 2016-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +13.5%. Vs 2023, Wachstum von +13% (4.7 Mio€ -> 5.4 Mio€). Nach Abzug des Verbrauchs (1 k€) beträgt die Bruttomarge 5.4 Mio€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 1.9 Mio€, was 35.2% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +4.9 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 1.0 Mio€, d.h. 19.4% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
5 390 375 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 389 190 €
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
1 896 328 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 383 147 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 044 459 €
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
35.1%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 60%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 58%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 1.3 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 29.7% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
60.301%
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
58.211%
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
29.68%
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
1.289
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
71.46
85.169
86.989
76.744
96.298
68.657
71.944
65.301
60.301
Financial autonomy
47.465
42.55
46.482
50.435
49.111
55.286
52.406
55.726
58.211
Repayment capacity
1.631
1.785
2.975
1.72
7.752
1.852
1.697
1.494
1.289
Cash flow / Revenue
19.658%
22.751%
17.0%
22.627%
16.883%
42.862%
24.774%
26.47%
29.68%
Sector positioning
Verschuldungsgrad
60.32024
2022
2023
2024
Q1: 0.05
Med: 13.36
Q3: 53.47
Beobachten
Im Jahr 2024 liegt in den oberen 25% der Branche das verschuldungsgrad von FOUCHE AUTOCARS (60.30). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein hohes Verhältnis kann auf übermäßige Abhängigkeit von externer Finanzierung hinweisen.
Finanzielle Autonomie
58.21%2024
2022
2023
2024
Q1: 19.49%
Med: 38.63%
Q3: 57.22%
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das finanzielle autonomie von FOUCHE AUTOCARS (58.2%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Hohe Autonomie spiegelt finanzielle Unabhängigkeit und Fähigkeit wider, Schocks zu absorbieren.
Rückzahlungsfähigkeit
1.29 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.3 ans
Average
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von FOUCHE AUTOCARS (1.3 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 691.16. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 2.7x. Die Finanzaufwendungen werden vom Betrieb angemessen gedeckt.
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
691.162
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
2.713
Liquidity indicators evolution FOUCHE AUTOCARS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
177.246
145.839
169.686
355.667
811.203
556.964
506.525
675.596
691.162
Interest coverage
3.233
2.149
2.741
1.662
4.828
1.178
1.148
1.672
2.713
Sector positioning
Liquiditätsquote
691.162024
2022
2023
2024
Q1: 120.71
Med: 178.19
Q3: 288.37
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das liquiditätsquote von FOUCHE AUTOCARS (691.16). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
2.71x2024
2022
2023
2024
Q1: 0.0x
Med: 0.09x
Q3: 3.69x
Gut+6 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das zinsdeckung von FOUCHE AUTOCARS (2.7x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 19 Tage. Lieferantenfrist: 9 Tage. Das Unternehmen muss 10 Tage Lücke finanzieren. Der WCR repräsentiert 11 Tage Umsatz. Im Zeitraum 2016-2024 stieg der WCR um +198%.
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
167 048 €
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
19 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
9 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
11 j
WCR and payment terms evolution FOUCHE AUTOCARS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
56 053 €
121 083 €
212 533 €
125 792 €
-257 869 €
-517 864 €
308 068 €
882 279 €
167 048 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
10
16
20
28
5
49
29
67
19
Supplier payment term (days)
52
57
60
17
21
48
25
12
9
Positioning of FOUCHE AUTOCARS in its sector
Comparison with sector Transports routiers réguliers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of FOUCHE AUTOCARS is estimated at
2 085 116 €
(range 698 534€ - 5 426 777€).
With an EBITDA of 1 896 328€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.14x
(conservative valuation).
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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
85 tx
698k€2085k€5426k€
2 085 116 €Range: 698 534€ - 5 426 777€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 896 328 €×1.4x
Estimation2 654 493 €
744 909€ - 7 532 981€
Revenue Multiple30%
5 390 375 €×0.14x
Estimation761 599 €
573 096€ - 1 708 539€
Net Income Multiple20%
1 044 459 €×2.5x
Estimation2 646 949 €
770 758€ - 5 738 628€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Transports routiers réguliers de voyageurs)
Compare FOUCHE AUTOCARS with other companies in the same sector:
Yes, FOUCHE AUTOCARS generated a net profit of 1.0 M€ in 2024.
Where is the headquarters of FOUCHE AUTOCARS ?
The headquarters of FOUCHE AUTOCARS is located in MONTREVAULT-SUR-EVRE (49110), in the department Maine-et-Loire.
Where to find the tax return of FOUCHE AUTOCARS ?
The tax return of FOUCHE AUTOCARS 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 FOUCHE AUTOCARS operate?
FOUCHE AUTOCARS operates in the sector Transports routiers réguliers de voyageurs (NAF code 49.39A). 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