Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1979-01-01 (47 years)Status: ActiveBusiness sector: Commerce d'autres véhicules automobilesLocation: AUCH (32000), Gers
GARAGE MONPEYSSEN : revenue, balance sheet and financial ratios
GARAGE MONPEYSSEN is a French company
founded 47 years ago,
specialized in the sector Commerce d'autres véhicules automobiles.
Based in AUCH (32000),
this company of category ETI
shows in 2024 a revenue of 13.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GARAGE MONPEYSSEN (SIREN 315361360)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
13 614 895 €
11 364 922 €
10 017 788 €
11 757 642 €
8 883 876 €
10 435 741 €
9 300 626 €
8 225 544 €
7 167 466 €
Net income
532 055 €
525 125 €
405 080 €
233 626 €
138 473 €
146 472 €
204 398 €
226 189 €
204 800 €
EBITDA
628 108 €
598 732 €
667 240 €
311 507 €
255 549 €
259 934 €
348 723 €
177 342 €
286 095 €
Net margin
3.9%
4.6%
4.0%
2.0%
1.6%
1.4%
2.2%
2.7%
2.9%
Revenue and income statement
In 2024, GARAGE MONPEYSSEN achieves revenue of 13.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.4%. Vs 2023, growth of +20% (11.4 M€ -> 13.6 M€). After deducting consumption (10.9 M€), gross margin stands at 2.7 M€, i.e. a rate of 20%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 628 k€, representing 4.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 532 k€, i.e. 3.9% 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
13 614 895 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 686 308 €
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
628 108 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
746 690 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
532 055 €
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
4.6%
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 12%. 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 54%. 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 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 3.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
12.201%
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
53.653%
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
2.957%
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
0.574
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
42.54
48.56
57.657
68.269
30.042
26.03
41.797
35.393
12.201
Financial autonomy
35.973
35.915
17.985
25.669
32.362
43.517
42.062
38.361
53.653
Repayment capacity
3.083
33.128
2.52
4.849
2.919
1.386
0.831
0.46
0.574
Cash flow / Revenue
2.17%
0.18%
2.595%
1.107%
1.597%
1.571%
4.756%
3.313%
2.957%
Sector positioning
Debt ratio
12.22024
2022
2023
2024
Q1: 9.12
Med: 44.72
Q3: 119.03
Good-21 pts over 3 years
In 2024, the debt ratio of GARAGE MONPEYSSEN (12.20) 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
53.65%2024
2022
2023
2024
Q1: 17.36%
Med: 31.96%
Q3: 49.84%
Excellent+16 pts over 3 years
In 2024, the financial autonomy of GARAGE MONPEYSSEN (53.6%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.57 years2024
2022
2023
2024
Q1: 0.0 years
Med: 1.08 years
Q3: 4.66 years
Good-5 pts over 3 years
In 2024, the repayment capacity of GARAGE MONPEYSSEN (0.57) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 228.97. 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 6.7x. 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
228.97
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
6.729
Liquidity indicators evolution GARAGE MONPEYSSEN
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
175.253
166.422
126.78
142.595
146.905
172.412
192.21
158.458
228.97
Interest coverage
8.1
13.027
7.806
20.392
7.136
2.862
1.158
2.628
6.729
Sector positioning
Liquidity ratio
228.972024
2022
2023
2024
Q1: 145.03
Med: 198.86
Q3: 330.56
Good+12 pts over 3 years
In 2024, the liquidity ratio of GARAGE MONPEYSSEN (228.97) 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
6.73x2024
2022
2023
2024
Q1: 0.0x
Med: 7.3x
Q3: 27.22x
Average+8 pts over 3 years
In 2024, the interest coverage of GARAGE MONPEYSSEN (6.7x) 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. Average customer payment term: 16 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 33 days. Favorable situation: supplier credit is longer than customer credit by 17 days. Inventory turnover is 64 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 70 days of revenue, i.e. 2.6 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
2 636 524 €
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
16 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
33 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
64 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
70 j
WCR and payment terms evolution GARAGE MONPEYSSEN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 426 402 €
2 318 699 €
5 060 564 €
4 014 316 €
3 394 529 €
2 407 965 €
2 966 167 €
3 484 485 €
2 636 524 €
Inventory turnover (days)
75
75
168
114
105
57
96
94
64
Customer payment term (days)
50
30
22
28
30
23
25
25
16
Supplier payment term (days)
71
59
135
104
112
43
40
63
33
Positioning of GARAGE MONPEYSSEN in its sector
Comparison with sector Commerce d'autres véhicules automobiles
Valuation estimate
Based on 56 transactions of similar company sales
(all years),
the value of GARAGE MONPEYSSEN is estimated at
850 742 €
(range 461 471€ - 3 267 349€).
With an EBITDA of 628 108€, the sector multiple of 0.8x is applied.
The price/revenue ratio is 0.13x
(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
56 tx
461k€850k€3267k€
850 742 €Range: 461 471€ - 3 267 349€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
628 108 €×0.8x
Estimation500 483 €
165 755€ - 2 268 603€
Revenue Multiple30%
13 614 895 €×0.13x
Estimation1 702 422 €
1 198 308€ - 5 928 050€
Net Income Multiple20%
532 055 €×0.8x
Estimation448 871 €
95 506€ - 1 773 165€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 56 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 d'autres véhicules automobiles)
Compare GARAGE MONPEYSSEN with other companies in the same sector:
Frequently asked questions about GARAGE MONPEYSSEN
What is the revenue of GARAGE MONPEYSSEN ?
The revenue of GARAGE MONPEYSSEN in 2024 is 13.6 M€.
Is GARAGE MONPEYSSEN profitable?
Yes, GARAGE MONPEYSSEN generated a net profit of 532 k€ in 2024.
Where is the headquarters of GARAGE MONPEYSSEN ?
The headquarters of GARAGE MONPEYSSEN is located in AUCH (32000), in the department Gers.
Where to find the tax return of GARAGE MONPEYSSEN ?
The tax return of GARAGE MONPEYSSEN 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 MONPEYSSEN operate?
GARAGE MONPEYSSEN operates in the sector Commerce d'autres véhicules automobiles (NAF code 45.19Z). 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