Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-06-05 (13 years)Status: ActiveBusiness sector: Entretien et réparation de véhicules automobiles légersLocation: CORZE (49140), Maine-et-Loire
GARAGE DU LOIR : revenue, balance sheet and financial ratios
GARAGE DU LOIR is a French company
founded 13 years ago,
specialized in the sector Entretien et réparation de véhicules automobiles légers.
Based in CORZE (49140),
this company of category PME
shows in 2023 a revenue of 9.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GARAGE DU LOIR (SIREN 751911876)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
9 726 789 €
N/C
8 978 613 €
N/C
N/C
N/C
N/C
N/C
Net income
224 037 €
293 250 €
407 070 €
358 015 €
144 326 €
128 901 €
109 979 €
154 262 €
119 941 €
EBITDA
N/C
538 199 €
N/C
550 263 €
N/C
N/C
N/C
N/C
N/C
Net margin
N/C
3.0%
N/C
4.0%
N/C
N/C
N/C
N/C
N/C
Revenue and income statement
In 2024, GARAGE DU LOIR generates positive net income of 224 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 120 k€ -> 224 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
224 037 €
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 74%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 48%. 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
74.284%
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
47.783%
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
96.314
110.199
50.35
36.56
20.034
54.497
78.428
85.848
74.284
Financial autonomy
41.022
38.661
40.959
40.924
39.502
38.999
46.378
41.868
47.783
Repayment capacity
None
None
None
None
None
1.498
None
3.882
None
Cash flow / Revenue
None%
None%
None%
None%
None%
4.577%
None%
3.98%
None%
Sector positioning
Debt ratio
74.282024
2022
2023
2024
Q1: 5.46
Med: 23.98
Q3: 69.29
Average+9 pts over 3 years
In 2024, the debt ratio of GARAGE DU LOIR (74.28) 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
47.78%2024
2022
2023
2024
Q1: 21.53%
Med: 45.62%
Q3: 63.33%
Good
In 2024, the financial autonomy of GARAGE DU LOIR (47.8%) 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
3.88 years2023
2023
Q1: 0.0 years
Med: 0.6 years
Q3: 2.26 years
Average
In 2023, the repayment capacity of GARAGE DU LOIR (3.88) 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 531.80. 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
531.803
Liquidity indicators evolution GARAGE DU LOIR
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
470.028
448.619
230.08
204.652
176.128
234.693
545.507
418.475
531.803
Interest coverage
None
None
None
None
None
0.335
None
9.68
None
Sector positioning
Liquidity ratio
531.82024
2022
2023
2024
Q1: 143.21
Med: 217.16
Q3: 327.59
Excellent
In 2024, the liquidity ratio of GARAGE DU LOIR (531.80) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
9.68x2023
2023
Q1: 0.0x
Med: 0.65x
Q3: 3.57x
Excellent
In 2023, the interest coverage of GARAGE DU LOIR (9.7x) 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.
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 GARAGE DU LOIR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
0 €
0 €
0 €
1 822 299 €
0 €
3 153 425 €
0 €
Inventory turnover (days)
0
0
0
0
0
73
0
107
0
Customer payment term (days)
0
0
0
0
0
7
0
0
0
Supplier payment term (days)
0
0
0
0
0
34
0
25
0
Positioning of GARAGE DU LOIR in its sector
Comparison with sector Entretien et réparation de véhicules automobiles légers
Valuation estimate
Based on 147 transactions of similar company sales
in 2024,
the value of GARAGE DU LOIR is estimated at
1 014 799 €
(range 354 984€ - 2 318 739€).
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 value2024
147 transactions
354k€1014k€2318k€
1 014 799 €Range: 354 984€ - 2 318 739€
NAF 5 année 2024
Valuation method used
Net Income Multiple
224 037 €
×
4.5x
=1 014 799 €
Range: 354 984€ - 2 318 740€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 147 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 (Entretien et réparation de véhicules automobiles légers)
Compare GARAGE DU LOIR with other companies in the same sector:
Yes, GARAGE DU LOIR generated a net profit of 224 k€ in 2024.
Where is the headquarters of GARAGE DU LOIR ?
The headquarters of GARAGE DU LOIR is located in CORZE (49140), in the department Maine-et-Loire.
Where to find the tax return of GARAGE DU LOIR ?
The tax return of GARAGE DU LOIR 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 GARAGE DU LOIR operate?
GARAGE DU LOIR operates in the sector Entretien et réparation de véhicules automobiles légers (NAF code 45.20A). 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