Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1996-12-20 (29 years)Status: ActiveBusiness sector: Contrôle technique automobileLocation: LE FRANCOIS (97240), Martinique
FRANCOIS AUTO CONTROLE : revenue, balance sheet and financial ratios
FRANCOIS AUTO CONTROLE is a French company
founded 29 years ago,
specialized in the sector Contrôle technique automobile.
Based in LE FRANCOIS (97240),
this company of category PME
shows in 2021 a revenue of 591 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRANCOIS AUTO CONTROLE (SIREN 408865749)
Indicator
2021
2020
2019
2018
2017
2016
2015
2014
2013
2012
Revenue
591 266 €
632 736 €
664 622 €
707 756 €
633 284 €
599 655 €
625 788 €
683 417 €
629 371 €
627 293 €
Net income
18 505 €
24 322 €
39 011 €
77 695 €
42 504 €
45 984 €
-278 937 €
24 022 €
18 450 €
18 958 €
EBITDA
10 456 €
47 558 €
59 588 €
112 318 €
89 399 €
65 525 €
82 828 €
65 333 €
57 908 €
69 947 €
Net margin
3.1%
3.8%
5.9%
11.0%
6.7%
7.7%
-44.6%
3.5%
2.9%
3.0%
Revenue and income statement
In 2021, FRANCOIS AUTO CONTROLE achieves revenue of 591 k€. Activity remains stable over the period (CAGR: -0.7%). Slight decline of -7% vs 2020. After deducting consumption (21 k€), gross margin stands at 570 k€, i.e. a rate of 96%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 10 k€, representing 1.8% of revenue. Warning negative scissor effect: despite revenue change (-7%), EBITDA varies by -78%, reducing margin by 5.7 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 19 k€, i.e. 3.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
591 266 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
570 120 €
EBITDA (2021)
?
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
10 456 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 428 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
18 505 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
1.8%
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 15%. 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 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
15.259%
Financial autonomy (2021)
?
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
57.205%
Cash flow / Revenue (2021)
?
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
-0.619%
Repayment capacity (2021)
?
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
-13.28
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution FRANCOIS AUTO CONTROLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Debt ratio
12.194
13.999
8.891
0.0
16.886
18.338
3.867
0.583
20.351
15.259
Financial autonomy
51.013
52.588
58.485
39.84
56.973
57.884
66.462
67.576
53.327
57.205
Repayment capacity
0.549
0.834
0.426
0.0
0.614
0.741
0.12
0.022
1.777
-13.28
Cash flow / Revenue
9.069%
5.396%
6.062%
-41.15%
6.331%
8.167%
12.909%
7.27%
5.158%
-0.619%
Sector positioning
Debt ratio
15.262021
2019
2020
2021
Q1: 0.82
Med: 19.66
Q3: 78.76
Good+19 pts over 3 years
In 2021, the debt ratio of FRANCOIS AUTO CONTROLE (15.26) 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
57.2%2021
2019
2020
2021
Q1: 18.61%
Med: 44.71%
Q3: 69.06%
Good-11 pts over 3 years
In 2021, the financial autonomy of FRANCOIS AUTO CONTROLE (57.2%) 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
-13.28 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.18 years
Q3: 1.79 years
Excellent
In 2021, the repayment capacity of FRANCOIS AUTO CONTROLE (-13.28) 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 279.65. 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 4.0x. Financial charges are adequately covered by operations.
Liquidity ratio (2021)
?
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
279.651
Interest coverage (2021)
?
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
4.046
Liquidity indicators evolution FRANCOIS AUTO CONTROLE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Liquidity ratio
159.752
171.496
196.899
1235.557
236.074
254.822
284.975
287.535
263.375
279.651
Interest coverage
3.125
2.53
1.549
2.238
3.815
0.966
0.382
0.492
0.437
4.046
Sector positioning
Liquidity ratio
279.652021
2019
2020
2021
Q1: 126.28
Med: 219.81
Q3: 370.77
Good-6 pts over 3 years
In 2021, the liquidity ratio of FRANCOIS AUTO CONTROLE (279.65) 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
4.05x2021
2019
2020
2021
Q1: 0.0x
Med: 0.25x
Q3: 2.54x
Excellent+30 pts over 3 years
In 2021, the interest coverage of FRANCOIS AUTO CONTROLE (4.0x) 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: 66 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 68 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Overall, WCR represents 228 days of revenue, i.e. 375 k€ to permanently finance. Over 2012-2021, WCR increased by +573%, requiring additional financing.
Operating WCR (2021)
?
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
375 141 €
Customer credit (2021)
?
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
66 j
Supplier credit (2021)
?
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 (2021)
?
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 (2021)
?
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
228 j
WCR and payment terms evolution FRANCOIS AUTO CONTROLE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Operating WCR
55 760 €
82 290 €
110 112 €
89 813 €
-1 289 €
60 586 €
87 818 €
133 636 €
318 924 €
375 141 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
0
Customer payment term (days)
41
41
38
30
31
60
64
86
52
66
Supplier payment term (days)
60
38
28
22
27
34
41
47
49
68
Positioning of FRANCOIS AUTO CONTROLE in its sector
Comparison with sector Contrôle technique automobile
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (47 transactions).
This range of 54 487€ to 218 387€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2021
Indicative
54k€133k€218k€
133 992 €Range: 54 487€ - 218 387€
NAF 5 année 2021
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 47 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 (Contrôle technique automobile)
Compare FRANCOIS AUTO CONTROLE with other companies in the same sector:
Frequently asked questions about FRANCOIS AUTO CONTROLE
What is the revenue of FRANCOIS AUTO CONTROLE ?
The revenue of FRANCOIS AUTO CONTROLE in 2021 is 591 k€.
Is FRANCOIS AUTO CONTROLE profitable?
Yes, FRANCOIS AUTO CONTROLE generated a net profit of 19 k€ in 2021.
Where is the headquarters of FRANCOIS AUTO CONTROLE ?
The headquarters of FRANCOIS AUTO CONTROLE is located in LE FRANCOIS (97240), in the department Martinique.
Where to find the tax return of FRANCOIS AUTO CONTROLE ?
The tax return of FRANCOIS AUTO CONTROLE 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 FRANCOIS AUTO CONTROLE operate?
FRANCOIS AUTO CONTROLE operates in the sector Contrôle technique automobile (NAF code 71.20A). 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