Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1998-07-28 (27 years)Status: ActiveBusiness sector: Commerce de gros d'équipements automobilesLocation: VALENCE (26000), Drome
FRIG AIR FRANCE : revenue, balance sheet and financial ratios
FRIG AIR FRANCE is a French company
founded 27 years ago,
specialized in the sector Commerce de gros d'équipements automobiles.
Based in VALENCE (26000),
this company of category PME
shows in 2022 a revenue of 4.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRIG AIR FRANCE (SIREN 419748603)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
4 803 537 €
4 655 551 €
4 066 322 €
N/C
6 375 088 €
5 344 018 €
5 368 792 €
Net income
250 633 €
-294 564 €
-307 569 €
-744 758 €
-2 025 890 €
-178 076 €
1 777 €
-112 564 €
23 260 €
EBITDA
N/C
N/C
-371 309 €
-551 039 €
-648 659 €
N/C
133 253 €
-22 933 €
161 929 €
Net margin
N/C
N/C
-6.4%
-16.0%
-49.8%
N/C
0.0%
-2.1%
0.4%
Revenue and income statement
In 2024, FRIG AIR FRANCE generates positive net income of 251 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 23 k€ -> 251 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
250 633 €
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 105%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
105.211%
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
5.814%
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
133.383
164.457
103.714
144.881
-66.338
-52.232
-116.9
-77.41
105.211
Financial autonomy
22.056
19.913
21.848
17.854
-70.751
-118.677
-33.984
-50.537
5.814
Repayment capacity
3.562
-6.309
38.22
None
-0.539
-1.67
-2.857
None
None
Cash flow / Revenue
1.406%
-2.246%
0.184%
None%
-44.88%
-14.958%
-8.936%
None%
None%
Sector positioning
Debt ratio
105.212024
2022
2023
2024
Q1: 0.26
Med: 13.62
Q3: 52.91
Watch+50 pts over 3 years
In 2024, the debt ratio of FRIG AIR FRANCE (105.21) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
5.81%2024
2022
2023
2024
Q1: 21.3%
Med: 41.67%
Q3: 60.11%
Watch
In 2024, the financial autonomy of FRIG AIR FRANCE (5.8%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
-2.86 years2022
2022
Q1: 0.0 years
Med: 0.38 years
Q3: 2.58 years
Excellent
In 2022, the repayment capacity of FRIG AIR FRANCE (-2.86) 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 110.99. 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
110.991
Liquidity indicators evolution FRIG AIR FRANCE
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
131.709
164.291
143.246
165.107
77.661
61.124
104.749
88.766
110.991
Interest coverage
116.82
-301.6
69.279
None
-11.753
-14.265
-16.19
None
None
Sector positioning
Liquidity ratio
110.992024
2022
2023
2024
Q1: 145.43
Med: 206.86
Q3: 309.41
Watch
In 2024, the liquidity ratio of FRIG AIR FRANCE (110.99) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-16.19x2022
2022
Q1: 0.0x
Med: 0.98x
Q3: 4.78x
Average
In 2022, the interest coverage of FRIG AIR FRANCE (-16.2x) 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.
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 FRIG AIR FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 266 373 €
3 188 081 €
2 878 225 €
0 €
1 402 515 €
1 564 219 €
2 648 430 €
0 €
0 €
Inventory turnover (days)
145
148
131
0
97
94
128
0
0
Customer payment term (days)
56
53
21
0
52
35
59
0
0
Supplier payment term (days)
116
104
92
0
210
198
176
0
0
Positioning of FRIG AIR FRANCE 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 98 654€ to 266 602€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
98k€182k€266k€
182 810 €Range: 98 654€ - 266 602€
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 FRIG AIR FRANCE with other companies in the same sector:
Yes, FRIG AIR FRANCE generated a net profit of 251 k€ in 2024.
Where is the headquarters of FRIG AIR FRANCE ?
The headquarters of FRIG AIR FRANCE is located in VALENCE (26000), in the department Drome.
Where to find the tax return of FRIG AIR FRANCE ?
The tax return of FRIG AIR FRANCE 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 FRIG AIR FRANCE operate?
FRIG AIR FRANCE 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