Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1991-01-01 (35 years)Status: ActiveBusiness sector: Commerce de voitures et de véhicules automobiles légersLocation: NIMES (30000), Gard
GARAGE VEYRUNES : revenue, balance sheet and financial ratios
GARAGE VEYRUNES is a French company
founded 35 years ago,
specialized in the sector Commerce de voitures et de véhicules automobiles légers.
Based in NIMES (30000),
this company of category ETI
shows in 2024 a revenue of 64.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - GARAGE VEYRUNES (SIREN 380655548)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
64 162 024 €
57 899 118 €
49 647 516 €
42 455 752 €
38 239 572 €
43 416 024 €
41 922 038 €
38 902 109 €
30 591 422 €
Net income
312 361 €
729 331 €
1 148 261 €
899 321 €
202 892 €
19 939 €
259 316 €
154 723 €
-120 327 €
EBITDA
338 934 €
975 411 €
1 353 441 €
856 483 €
259 919 €
133 290 €
319 271 €
222 487 €
-28 864 €
Net margin
0.5%
1.3%
2.3%
2.1%
0.5%
0.0%
0.6%
0.4%
-0.4%
Revenue and income statement
In 2024, GARAGE VEYRUNES achieves revenue of 64.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.7%. Vs 2023, growth of +11% (57.9 M€ -> 64.2 M€). After deducting consumption (55.1 M€), gross margin stands at 9.0 M€, i.e. a rate of 14%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 339 k€, representing 0.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 312 k€, i.e. 0.5% 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
64 162 024 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
9 017 964 €
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
338 934 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
759 110 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
312 361 €
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
0.5%
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 75%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 17%. 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
74.502%
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
17.232%
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
-0.167%
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
-2.979
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
701.453
545.133
412.243
358.952
273.365
58.452
11.322
60.553
74.502
Financial autonomy
3.527
4.726
8.073
8.273
9.799
15.773
22.494
19.054
17.232
Repayment capacity
-24.265
13.686
8.271
40.57
10.885
1.274
0.298
0.703
-2.979
Cash flow / Revenue
-0.26%
0.44%
0.72%
0.129%
0.599%
1.956%
1.959%
0.991%
-0.167%
Sector positioning
Debt ratio
74.52024
2022
2023
2024
Q1: 4.09
Med: 38.32
Q3: 128.11
Average+32 pts over 3 years
In 2024, the debt ratio of GARAGE VEYRUNES (74.50) 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
17.23%2024
2022
2023
2024
Q1: 10.8%
Med: 27.26%
Q3: 53.13%
Average
In 2024, the financial autonomy of GARAGE VEYRUNES (17.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-2.98 years2024
2022
2023
2024
Q1: -0.37 years
Med: 0.21 years
Q3: 3.53 years
Excellent-10 pts over 3 years
In 2024, the repayment capacity of GARAGE VEYRUNES (-2.98) 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 114.47. 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 80.9x. 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
114.473
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
80.892
Liquidity indicators evolution GARAGE VEYRUNES
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
112.258
126.698
142.779
129.215
134.28
123.925
124.942
117.214
114.473
Interest coverage
-322.762
47.774
34.183
87.47
32.742
7.624
5.324
15.981
80.892
Sector positioning
Liquidity ratio
114.472024
2022
2023
2024
Q1: 132.95
Med: 200.57
Q3: 385.86
Watch
In 2024, the liquidity ratio of GARAGE VEYRUNES (114.47) 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
80.89x2024
2022
2023
2024
Q1: 0.0x
Med: 2.15x
Q3: 25.07x
Excellent+9 pts over 3 years
In 2024, the interest coverage of GARAGE VEYRUNES (80.9x) 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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. Excellent situation: suppliers finance 42 days of the operating cycle (retail model). Inventory turnover is 57 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 60 days of revenue, i.e. 10.8 M€ to permanently finance. Over 2016-2024, WCR increased by +67%, 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
10 762 538 €
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
4 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
46 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
57 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
60 j
WCR and payment terms evolution GARAGE VEYRUNES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 439 188 €
7 084 463 €
7 018 588 €
6 741 206 €
6 646 802 €
8 695 787 €
8 654 555 €
9 489 086 €
10 762 538 €
Inventory turnover (days)
58
56
55
50
54
65
59
55
57
Customer payment term (days)
6
6
4
4
3
8
6
8
4
Supplier payment term (days)
62
55
40
40
53
70
57
48
46
Positioning of GARAGE VEYRUNES in its sector
Comparison with sector Commerce de voitures et de véhicules automobiles légers
Valuation estimate
Based on 148 transactions of similar company sales
in 2024,
the value of GARAGE VEYRUNES is estimated at
3 523 894 €
(range 1 599 776€ - 6 372 599€).
With an EBITDA of 338 934€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.16x
(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.
Estimated enterprise value2024
148 transactions
1599k€3523k€6372k€
3 523 894 €Range: 1 599 776€ - 6 372 599€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
338 934 €×1.6x
Estimation546 777 €
203 466€ - 814 090€
Revenue Multiple30%
64 162 024 €×0.16x
Estimation10 291 760 €
4 700 398€ - 18 159 870€
Net Income Multiple20%
312 361 €×2.6x
Estimation814 891 €
439 623€ - 2 587 967€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 148 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 voitures et de véhicules automobiles légers)
Compare GARAGE VEYRUNES with other companies in the same sector:
The revenue of GARAGE VEYRUNES in 2024 is 64.2 M€.
Is GARAGE VEYRUNES profitable?
Yes, GARAGE VEYRUNES generated a net profit of 312 k€ in 2024.
Where is the headquarters of GARAGE VEYRUNES ?
The headquarters of GARAGE VEYRUNES is located in NIMES (30000), in the department Gard.
Where to find the tax return of GARAGE VEYRUNES ?
The tax return of GARAGE VEYRUNES 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 VEYRUNES operate?
GARAGE VEYRUNES operates in the sector Commerce de voitures et de véhicules automobiles légers (NAF code 45.11Z). 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