GARAGE LOUIS XVI : revenue, balance sheet and financial ratios
GARAGE LOUIS XVI is a French company
founded 65 years ago,
specialized in the sector Services auxiliaires des transports terrestres.
Based in NANTES (44300),
this company of category PME
shows in 2024 a revenue of 6.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GARAGE LOUIS XVI (SIREN 861800050)
Indicator
2024
2023
2022
2021
2020
2020
2019
2018
2017
2016
Revenue
6 545 105 €
5 921 158 €
5 757 107 €
4 935 397 €
4 991 177 €
2 515 084 €
4 818 086 €
4 747 470 €
4 282 052 €
3 917 143 €
Net income
2 143 589 €
603 243 €
777 036 €
846 511 €
401 060 €
103 930 €
899 240 €
415 770 €
163 204 €
274 252 €
EBITDA
318 641 €
393 528 €
770 380 €
345 446 €
588 392 €
224 685 €
442 153 €
340 804 €
328 607 €
369 272 €
Net margin
32.8%
10.2%
13.5%
17.2%
8.0%
4.1%
18.7%
8.8%
3.8%
7.0%
Revenue and income statement
In 2024, GARAGE LOUIS XVI achieves revenue of 6.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.6%. Vs 2023, growth of +11% (5.9 M€ -> 6.5 M€). After deducting consumption (602 k€), gross margin stands at 5.9 M€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 319 k€, representing 4.9% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.1 M€, i.e. 32.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 545 105 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 943 487 €
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
318 641 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
337 135 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 143 589 €
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
4.9%
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 73%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 44%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 33.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
72.796%
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
43.954%
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
33.174%
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
0.887
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
2020
2021
2022
2023
2024
Debt ratio
0.0
0.03
0.021
0.019
68.126
27.005
45.177
36.534
81.432
72.796
Financial autonomy
69.613
59.585
62.28
69.837
46.125
58.859
51.96
58.036
42.643
43.954
Repayment capacity
0.0
0.003
0.002
0.001
25.332
2.101
2.655
2.081
3.166
0.887
Cash flow / Revenue
8.813%
5.921%
6.48%
16.663%
3.716%
11.516%
12.143%
12.5%
10.432%
33.174%
Sector positioning
Debt ratio
72.82024
2022
2023
2024
Q1: 0.0
Med: 7.19
Q3: 71.25
Average+16 pts over 3 years
In 2024, the debt ratio of GARAGE LOUIS XVI (72.80) 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
43.95%2024
2022
2023
2024
Q1: 8.5%
Med: 34.82%
Q3: 60.5%
Good-14 pts over 3 years
In 2024, the financial autonomy of GARAGE LOUIS XVI (44.0%) 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
0.89 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.65 years
Average-9 pts over 3 years
In 2024, the repayment capacity of GARAGE LOUIS XVI (0.89) 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 217.56. 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 16.5x. 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
217.558
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
16.465
Liquidity indicators evolution GARAGE LOUIS XVI
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2020
2021
2022
2023
2024
Liquidity ratio
352.255
141.219
169.815
223.782
290.971
260.119
249.655
291.868
217.575
217.558
Interest coverage
1.417
2.153
2.603
0.728
0.0
-0.547
0.0
0.0
13.111
16.465
Sector positioning
Liquidity ratio
217.562024
2022
2023
2024
Q1: 94.59
Med: 166.76
Q3: 334.35
Good-15 pts over 3 years
In 2024, the liquidity ratio of GARAGE LOUIS XVI (217.56) 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
16.46x2024
2022
2023
2024
Q1: 0.0x
Med: 0.2x
Q3: 7.96x
Excellent+50 pts over 3 years
In 2024, the interest coverage of GARAGE LOUIS XVI (16.5x) 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: 95 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 49 days. The gap of 46 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 90 days of revenue, i.e. 1.6 M€ to permanently finance.
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
1 637 258 €
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
95 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
49 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
90 j
WCR and payment terms evolution GARAGE LOUIS XVI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2020
2021
2022
2023
2024
Operating WCR
1 445 661 €
660 849 €
1 518 098 €
2 007 504 €
2 583 092 €
2 266 793 €
1 892 873 €
2 349 245 €
1 409 769 €
1 637 258 €
Inventory turnover (days)
1
1
1
1
0
0
0
0
0
0
Customer payment term (days)
98
96
117
112
253
123
139
122
97
95
Supplier payment term (days)
39
41
51
28
78
57
35
44
39
49
Positioning of GARAGE LOUIS XVI in its sector
Comparison with sector Services auxiliaires des transports terrestres
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 1 025 270€ to 3 298 433€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1025k€2269k€3298k€
2 269 159 €Range: 1 025 270€ - 3 298 433€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Services auxiliaires des transports terrestres)
Compare GARAGE LOUIS XVI with other companies in the same sector:
The revenue of GARAGE LOUIS XVI in 2024 is 6.5 M€.
Is GARAGE LOUIS XVI profitable?
Yes, GARAGE LOUIS XVI generated a net profit of 2.1 M€ in 2024.
Where is the headquarters of GARAGE LOUIS XVI ?
The headquarters of GARAGE LOUIS XVI is located in NANTES (44300), in the department Loire-Atlantique.
Where to find the tax return of GARAGE LOUIS XVI ?
The tax return of GARAGE LOUIS XVI 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 LOUIS XVI operate?
GARAGE LOUIS XVI operates in the sector Services auxiliaires des transports terrestres (NAF code 52.21Z). 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