Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-12-21 (9 years)Status: ActiveBusiness sector: Transports de voyageurs par taxisLocation: MONTROUGE (92120), Hauts-de-Seine
HH PRESTIGE CAR : revenue, balance sheet and financial ratios
HH PRESTIGE CAR is a French company
founded 9 years ago,
specialized in the sector Transports de voyageurs par taxis.
Based in MONTROUGE (92120),
this company of category PME
shows in 2021 a revenue of 2 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HH PRESTIGE CAR (SIREN 824676118)
Indicator
2021
2019
2018
2017
Revenue
1 726 €
28 566 €
36 174 €
4 803 €
Net income
8 841 €
2 416 €
8 991 €
-4 126 €
EBITDA
17 151 €
2 753 €
16 320 €
-2 215 €
Net margin
512.2%
8.5%
24.9%
-85.9%
Revenue and income statement
Im Jahr 2021 erzielt HH PRESTIGE CAR einen Umsatz von 2 k€. Der Umsatz geht im Zeitraum 2017-2021 zurück (CAGR: -22.6%). Deutlicher Rückgang von -94% vs 2019. Nach Abzug des Verbrauchs (0 €) beträgt die Bruttomarge 2 k€, d.h. eine Rate von 100%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 17 k€, was 993.7% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +984.0 Punkte. Diese hohe EBITDA-Marge bietet starke Selbstfinanzierungskapazität. Das Nettoergebnis beträgt 9 k€, d.h. 512.2% des Umsatzes.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 726 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 726 €
EBITDA (2021)
?
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
17 151 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
10 303 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 841 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
50.8%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 43%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 29%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 0.6 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 936.2% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
Debt ratio (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
42.596%
Financial autonomy (2021)
?
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
29.104%
Cash flow / Revenue (2021)
?
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
936.211%
Repayment capacity (2021)
?
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
0.561
Asset age ratio (2021)
?
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
2017
2018
2019
2021
Debt ratio
-639.718
168.044
198.485
42.596
Financial autonomy
116.692
51.604
62.971
29.104
Repayment capacity
-6.99
0.819
2.108
0.561
Cash flow / Revenue
-43.473%
36.087%
28.786%
936.211%
Sector positioning
Verschuldungsgrad
42.62021
2018
2019
2021
Q1: 0.0
Med: 24.17
Q3: 131.65
Average-19 pts over 3 years
Im Jahr 2021 liegt über dem Median der Branche das verschuldungsgrad von HH PRESTIGE CAR (42.60). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
29.1%2021
2018
2019
2021
Q1: 1.26%
Med: 31.26%
Q3: 63.65%
Average-15 pts over 3 years
Im Jahr 2021 liegt unter dem Median der Branche das finanzielle autonomie von HH PRESTIGE CAR (29.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.56 ans2021
2018
2019
2021
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.46 ans
Average
Im Jahr 2021 liegt über dem Median der Branche das rückzahlungsfähigkeit von HH PRESTIGE CAR (0.6 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 3067.12. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 1.8x. Die Deckung ist begrenzt.
Liquidity ratio (2021)
?
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
3067.125
Interest coverage (2021)
?
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
1.772
Liquidity indicators evolution HH PRESTIGE CAR
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2021
Liquidity ratio
38.468
301.446
603.127
3067.125
Interest coverage
0.0
1.722
19.106
1.772
Sector positioning
Liquiditätsquote
3067.122021
2018
2019
2021
Q1: 66.28
Med: 184.65
Q3: 474.14
Ausgezeichnet
Im Jahr 2021 liegt in den oberen 25% der Branche das liquiditätsquote von HH PRESTIGE CAR (3067.12). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis über 1 gewährleistet komfortable Deckung kurzfristiger Fälligkeiten.
Zinsdeckung
1.77x2021
2018
2019
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.78x
Gut+17 pts over 3 years
Im Jahr 2021 liegt über dem Median der Branche das zinsdeckung von HH PRESTIGE CAR (1.8x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 0 Tage. Lieferantenfrist: 8 Tage. Günstige Situation. Der WCR repräsentiert 3735 Tage Umsatz. Im Zeitraum 2017-2021 stieg der WCR um +924%.
Operating WCR (2021)
?
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
17 905 €
Customer credit (2021)
?
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 (2021)
?
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
8 j
Inventory turnover (2021)
?
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 (2021)
?
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
3735 j
WCR and payment terms evolution HH PRESTIGE CAR
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
Operating WCR
-2 172 €
-3 666 €
-374 €
17 905 €
Inventory turnover (days)
0
0
0
0
Customer payment term (days)
0
0
0
0
Supplier payment term (days)
0
2
0
8
Positioning of HH PRESTIGE CAR in its sector
Comparison with sector Transports de voyageurs par taxis
Valuation estimate
Based on 116 transactions of similar company sales
(all years),
the value of HH PRESTIGE CAR is estimated at
47 061 €
(range 26 203€ - 89 493€).
With an EBITDA of 17 151€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.61x
(in line with sector norms).
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 value2021
116 transactions
26k€47k€89k€
47 061 €Range: 26 203€ - 89 493€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
17 151 €×4.6x
Estimation79 722 €
45 294€ - 142 306€
Revenue Multiple30%
1 726 €×0.61x
Estimation1 050 €
612€ - 1 869€
Net Income Multiple20%
8 841 €×3.9x
Estimation34 428 €
16 866€ - 88 900€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 116 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 (Transports de voyageurs par taxis)
Compare HH PRESTIGE CAR with other companies in the same sector:
Yes, HH PRESTIGE CAR generated a net profit of 9 k€ in 2021.
Where is the headquarters of HH PRESTIGE CAR ?
The headquarters of HH PRESTIGE CAR is located in MONTROUGE (92120), in the department Hauts-de-Seine.
Where to find the tax return of HH PRESTIGE CAR ?
The tax return of HH PRESTIGE CAR 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 HH PRESTIGE CAR operate?
HH PRESTIGE CAR operates in the sector Transports de voyageurs par taxis (NAF code 49.32Z). 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