Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 2015-11-18 (10 years)Status: ActiveBusiness sector: Commerce de voitures et de véhicules automobiles légersLocation: RUITZ (62620), Pas-de-Calais
HUWER SERVICES : revenue, balance sheet and financial ratios
HUWER SERVICES is a French company
founded 10 years ago,
specialized in the sector Commerce de voitures et de véhicules automobiles légers.
Based in RUITZ (62620),
this company of category ETI
shows in 2023 a revenue of 161 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HUWER SERVICES (SIREN 814819017)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
160 812 €
160 812 €
161 160 €
207 592 €
362 501 €
86 689 €
1 116 528 €
766 426 €
Net income
-962 080 €
-185 539 €
-689 364 €
-80 170 €
-210 193 €
-53 711 €
22 852 €
-19 194 €
EBITDA
-91 131 €
-143 896 €
-74 988 €
-50 988 €
-119 471 €
-38 864 €
27 149 €
-16 475 €
Net margin
-598.3%
-115.4%
-427.8%
-38.6%
-58.0%
-62.0%
2.0%
-2.5%
Revenue and income statement
In 2023, HUWER SERVICES achieves revenue of 161 k€. Revenue is declining over the period 2016-2023 (CAGR: -20.0%). Slight decline of 0% vs 2022. After deducting consumption (0 €), gross margin stands at 161 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -91 k€, representing -56.7% of revenue. Positive scissor effect: EBITDA margin improves by +32.8 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -962 k€ (-598.3% of revenue), which will impact equity.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
160 812 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
160 812 €
EBITDA (2023)
?
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
-91 131 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-378 516 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-962 080 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-56.7%
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 116%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 43%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
115.722%
Financial autonomy (2023)
?
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
43.259%
Cash flow / Revenue (2023)
?
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
-81.654%
Repayment capacity (2023)
?
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
-8.051
Solvency indicators evolution HUWER SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
3950.311
628.997
-10140.553
12.732
21.619
37.94
53.728
115.722
Financial autonomy
2.363
13.221
-0.962
87.767
81.499
72.468
65.028
43.259
Repayment capacity
-1.71
6.356
-54.226
-2.317
-15.74
-2.314
-7.504
-8.051
Cash flow / Revenue
-2.426%
2.097%
-57.371%
-42.1%
-17.937%
-207.18%
-83.027%
-81.654%
Sector positioning
Debt ratio
115.722023
2021
2022
2023
Q1: 5.31
Med: 46.55
Q3: 142.32
Average+28 pts over 3 years
In 2023, the debt ratio of HUWER SERVICES (115.72) 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
43.26%2023
2021
2022
2023
Q1: 10.96%
Med: 26.91%
Q3: 51.24%
Good-8 pts over 3 years
In 2023, the financial autonomy of HUWER SERVICES (43.3%) 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
-8.05 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.51 years
Q3: 4.09 years
Excellent
In 2023, the repayment capacity of HUWER SERVICES (-8.05) 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 157.11. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
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
157.114
Interest coverage (2023)
?
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
-646.152
Liquidity indicators evolution HUWER SERVICES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
1846.475
2711.372
323.123
2098.453
2769.924
30426.415
46299.583
157.114
Interest coverage
-12.838
8.509
-28.97
-29.691
-10.801
-854.481
-98.637
-646.152
Sector positioning
Liquidity ratio
157.112023
2021
2022
2023
Q1: 135.04
Med: 203.84
Q3: 381.78
Average-42 pts over 3 years
In 2023, the liquidity ratio of HUWER SERVICES (157.11) 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
-646.15x2023
2021
2022
2023
Q1: 0.0x
Med: 2.09x
Q3: 18.9x
Watch
In 2023, the interest coverage of HUWER SERVICES (-646.1x) 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: 471 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 169 days. The gap of 302 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 322 days of revenue, i.e. 144 k€ to permanently finance. Over 2016-2023, WCR increased by +1002%, requiring additional financing.
Operating WCR (2023)
?
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
143 795 €
Customer credit (2023)
?
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
471 j
Supplier credit (2023)
?
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
169 j
Inventory turnover (2023)
?
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 (2023)
?
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
322 j
WCR and payment terms evolution HUWER SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
13 045 €
154 393 €
250 534 €
673 520 €
760 187 €
255 763 €
361 259 €
143 795 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
1
25
342
93
280
291
361
471
Supplier payment term (days)
1
0
119
21
34
1
1
169
Positioning of HUWER SERVICES in its sector
Comparison with sector Commerce de voitures et de véhicules automobiles légers
Valuation estimate
Based on 149 transactions of similar company sales
in 2023,
the value of HUWER SERVICES is estimated at
20 369 €
(range 11 381€ - 50 282€).
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.
Estimated enterprise value2023
149 transactions
11k€20k€50k€
20 369 €Range: 11 381€ - 50 282€
NAF 5 année 2023
Valuation method used
Revenue Multiple
160 812 €
×
0.13x
=20 369 €
Range: 11 382€ - 50 283€
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 149 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 HUWER SERVICES with other companies in the same sector:
The headquarters of HUWER SERVICES is located in RUITZ (62620), in the department Pas-de-Calais.
Where to find the tax return of HUWER SERVICES ?
The tax return of HUWER SERVICES 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 HUWER SERVICES operate?
HUWER SERVICES 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