Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1989-12-01 (36 years)Status: ActiveBusiness sector: Commerce d'autres véhicules automobilesLocation: FLORANGE (57190), Moselle
GARAGE TONON : revenue, balance sheet and financial ratios
GARAGE TONON is a French company
founded 36 years ago,
specialized in the sector Commerce d'autres véhicules automobiles.
Based in FLORANGE (57190),
this company of category PME
shows in 2024 a revenue of 24.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GARAGE TONON (SIREN 353087851)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
24 562 759 €
58 249 424 €
37 659 963 €
29 826 231 €
20 203 640 €
16 328 737 €
12 475 563 €
8 874 799 €
Net income
1 124 157 €
1 409 740 €
1 886 697 €
1 119 034 €
813 417 €
600 280 €
441 208 €
374 771 €
EBITDA
1 103 384 €
2 942 086 €
2 991 027 €
2 003 488 €
1 542 808 €
1 348 484 €
1 010 453 €
773 078 €
Net margin
4.6%
2.4%
5.0%
3.8%
4.0%
3.7%
3.5%
4.2%
Revenue and income statement
In 2024, GARAGE TONON achieves revenue of 24.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.6%. Significant drop of -58% vs 2023. After deducting consumption (17.0 M€), gross margin stands at 7.6 M€, i.e. a rate of 31%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.1 M€, representing 4.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.1 M€, i.e. 4.6% 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
24 562 759 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 551 740 €
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
1 103 384 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
916 374 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 124 157 €
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
4.5%
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 60%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 47%. 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 4.1 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 4.7% 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
60.353%
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
46.925%
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
4.748%
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
4.078
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
2019
2020
2021
2022
2023
2024
Debt ratio
106.394
95.41
57.621
47.126
92.095
72.454
77.732
60.353
Financial autonomy
30.255
34.518
34.721
35.746
33.453
35.366
38.615
46.925
Repayment capacity
3.911
3.013
1.872
1.629
3.194
2.075
4.818
4.078
Cash flow / Revenue
5.732%
5.789%
6.442%
5.697%
5.109%
5.886%
3.983%
4.748%
Sector positioning
Debt ratio
60.352024
2022
2023
2024
Q1: 9.12
Med: 44.72
Q3: 119.03
Average-5 pts over 3 years
In 2024, the debt ratio of GARAGE TONON (60.35) 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
46.92%2024
2022
2023
2024
Q1: 17.36%
Med: 31.96%
Q3: 49.84%
Good+21 pts over 3 years
In 2024, the financial autonomy of GARAGE TONON (46.9%) 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
4.08 years2024
2022
2023
2024
Q1: 0.0 years
Med: 1.08 years
Q3: 4.66 years
Average+12 pts over 3 years
In 2024, the repayment capacity of GARAGE TONON (4.08) 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 280.85. 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 9.3x. 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
280.848
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
9.312
Liquidity indicators evolution GARAGE TONON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
155.594
163.458
156.523
160.651
192.111
178.528
222.003
280.848
Interest coverage
13.2
9.625
3.69
4.025
3.309
2.992
6.532
9.312
Sector positioning
Liquidity ratio
280.852024
2022
2023
2024
Q1: 145.03
Med: 198.86
Q3: 330.56
Good+28 pts over 3 years
In 2024, the liquidity ratio of GARAGE TONON (280.85) 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
9.31x2024
2022
2023
2024
Q1: 0.0x
Med: 7.3x
Q3: 27.22x
Good
In 2024, the interest coverage of GARAGE TONON (9.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 35 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 50 days. Favorable situation: supplier credit is longer than customer credit by 15 days. Inventory turnover is 103 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 129 days of revenue, i.e. 8.8 M€ to permanently finance. Over 2016-2024, WCR increased by +166%, requiring additional financing.
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
8 827 610 €
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
35 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
50 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
103 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
129 j
WCR and payment terms evolution GARAGE TONON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
3 318 820 €
3 062 002 €
5 720 283 €
7 306 444 €
7 094 766 €
11 510 391 €
22 878 626 €
8 827 610 €
Inventory turnover (days)
91
54
81
80
55
77
93
103
Customer payment term (days)
44
37
43
49
34
33
31
35
Supplier payment term (days)
97
66
92
92
58
56
68
50
Positioning of GARAGE TONON 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 TONON is estimated at
1 550 681 €
(range 834 510€ - 5 950 347€).
With an EBITDA of 1 103 384€, 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
834k€1550k€5950k€
1 550 681 €Range: 834 510€ - 5 950 347€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 103 384 €×0.8x
Estimation879 188 €
291 178€ - 3 985 206€
Revenue Multiple30%
24 562 759 €×0.13x
Estimation3 071 356 €
2 161 879€ - 10 694 850€
Net Income Multiple20%
1 124 157 €×0.8x
Estimation948 401 €
201 791€ - 3 746 448€
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 TONON with other companies in the same sector:
Yes, GARAGE TONON generated a net profit of 1.1 M€ in 2024.
Where is the headquarters of GARAGE TONON ?
The headquarters of GARAGE TONON is located in FLORANGE (57190), in the department Moselle.
Where to find the tax return of GARAGE TONON ?
The tax return of GARAGE TONON 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 TONON operate?
GARAGE TONON 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