HUNYVERS SUBLET : revenue, balance sheet and financial ratios
HUNYVERS SUBLET is a French company
founded 57 years ago,
specialized in the sector Commerce d'autres véhicules automobiles.
Based in SAINT-PRIEST (69800),
this company of category ETI
shows in 2024 a revenue of 9.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HUNYVERS SUBLET (SIREN 969506963)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
9 343 178 €
11 129 999 €
14 703 822 €
12 781 659 €
17 381 737 €
17 986 742 €
18 043 610 €
17 684 382 €
16 516 697 €
Net income
-161 914 €
-455 344 €
195 950 €
-17 951 €
-357 940 €
29 466 €
186 138 €
492 887 €
371 151 €
EBITDA
-254 736 €
-180 043 €
415 395 €
-37 080 €
-46 952 €
57 677 €
148 154 €
501 478 €
214 633 €
Net margin
-1.7%
-4.1%
1.3%
-0.1%
-2.1%
0.2%
1.0%
2.8%
2.2%
Revenue and income statement
In 2024, HUNYVERS SUBLET achieves revenue of 9.3 M€. Revenue is declining over the period 2016-2024 (CAGR: -6.9%). Significant drop of -16% vs 2023. After deducting consumption (8.1 M€), gross margin stands at 1.2 M€, i.e. a rate of 13%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -255 k€, representing -2.7% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -162 k€ (-1.7% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
9 343 178 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 201 932 €
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
-254 736 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-10 744 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-161 914 €
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
-2.7%
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 14988%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 0%. 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
14988.023%
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
0.274%
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
-4.374%
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
-7.181
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
193.434
271.887
309.526
365.111
1020.087
865.845
494.201
1127.793
14988.023
Financial autonomy
19.193
17.573
14.917
13.764
6.084
6.707
9.315
2.881
0.274
Repayment capacity
-12.252
5.357
12.296
24.42
-19.74
-11.874
5.706
-6.475
-7.181
Cash flow / Revenue
-1.374%
2.957%
1.256%
0.703%
-1.364%
-1.309%
2.334%
-2.84%
-4.374%
Sector positioning
Debt ratio
14988.022024
2022
2023
2024
Q1: 9.12
Med: 44.72
Q3: 119.03
Watch+22 pts over 3 years
In 2024, the debt ratio of HUNYVERS SUBLET (14988.02) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
0.27%2024
2022
2023
2024
Q1: 17.36%
Med: 31.96%
Q3: 49.84%
Average
In 2024, the financial autonomy of HUNYVERS SUBLET (0.3%) 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
-7.18 years2024
2022
2023
2024
Q1: 0.0 years
Med: 1.08 years
Q3: 4.66 years
Excellent-50 pts over 3 years
In 2024, the repayment capacity of HUNYVERS SUBLET (-7.18) 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 158.05. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
158.05
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
-45.611
Liquidity indicators evolution HUNYVERS SUBLET
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
275.396
264.254
211.256
230.577
304.554
138.383
141.313
147.972
158.05
Interest coverage
14.934
4.664
21.908
64.636
-84.674
-73.935
10.09
-36.073
-45.611
Sector positioning
Liquidity ratio
158.052024
2022
2023
2024
Q1: 145.03
Med: 198.86
Q3: 330.56
Average+8 pts over 3 years
In 2024, the liquidity ratio of HUNYVERS SUBLET (158.05) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
-45.61x2024
2022
2023
2024
Q1: 0.0x
Med: 7.3x
Q3: 27.22x
Watch-51 pts over 3 years
In 2024, the interest coverage of HUNYVERS SUBLET (-45.6x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 14 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 115 days. Excellent situation: suppliers finance 101 days of the operating cycle (retail model). Inventory turnover is 178 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 205 days of revenue, i.e. 5.3 M€ to permanently finance. Over 2016-2024, WCR increased by +84%, 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
5 313 932 €
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
14 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
115 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
178 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
205 j
WCR and payment terms evolution HUNYVERS SUBLET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 887 944 €
3 629 896 €
4 797 074 €
4 425 998 €
3 823 287 €
3 752 823 €
3 326 005 €
4 294 288 €
5 313 932 €
Inventory turnover (days)
80
81
92
86
88
83
54
124
178
Customer payment term (days)
1
1
1
1
1
1
2
12
14
Supplier payment term (days)
42
30
37
35
29
41
48
89
115
Positioning of HUNYVERS SUBLET 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 HUNYVERS SUBLET is estimated at
1 168 281 €
(range 822 335€ - 4 068 105€).
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
822k€1168k€4068k€
1 168 281 €Range: 822 335€ - 4 068 105€
NAF 5 all-time
Valuation method used
Revenue Multiple
9 343 178 €
×
0.13x
=1 168 282 €
Range: 822 335€ - 4 068 105€
Only this financial indicator is available for this company.
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 HUNYVERS SUBLET with other companies in the same sector:
The headquarters of HUNYVERS SUBLET is located in SAINT-PRIEST (69800), in the department Rhone.
Where to find the tax return of HUNYVERS SUBLET ?
The tax return of HUNYVERS SUBLET 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 HUNYVERS SUBLET operate?
HUNYVERS SUBLET 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