Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-01-04 (37 years)Status: ActiveBusiness sector: Commerce de gros d'équipements automobilesLocation: VENASQUE (84210), Vaucluse
INTEK FRANCE : revenue, balance sheet and financial ratios
INTEK FRANCE is a French company
founded 37 years ago,
specialized in the sector Commerce de gros d'équipements automobiles.
Based in VENASQUE (84210),
this company of category PME
shows in 2023 a revenue of 102 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INTEK FRANCE (SIREN 349133025)
Indicator
2023
2022
2021
2021
2019
2018
2017
2016
Revenue
102 458 €
142 814 €
155 173 €
825 €
274 505 €
397 726 €
486 965 €
485 321 €
Net income
65 832 €
88 270 €
-98 252 €
-3 543 €
-20 051 €
-68 902 €
-67 092 €
168 997 €
EBITDA
-35 161 €
12 942 €
-19 211 €
-3 221 €
-20 252 €
-48 188 €
-11 064 €
1 511 €
Net margin
64.3%
61.8%
-63.3%
-429.5%
-7.3%
-17.3%
-13.8%
34.8%
Revenue and income statement
In 2023, INTEK FRANCE achieves revenue of 102 k€. Revenue is declining over the period 2016-2023 (CAGR: -19.9%). Significant drop of -28% vs 2022. After deducting consumption (54 k€), gross margin stands at 48 k€, i.e. a rate of 47%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -35 k€, representing -34.3% of revenue. Warning negative scissor effect: despite revenue change (-28%), EBITDA varies by -372%, reducing margin by 43.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 66 k€, i.e. 64.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
102 458 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
48 055 €
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
-35 161 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-44 172 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
65 832 €
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
-34.3%
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 0%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 26%. The balance between equity and debt is satisfactory.
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
0.1%
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
26.399%
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
-52.305%
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
0.0
Asset age ratio (2023)
?
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
2021
2021
2022
2023
Debt ratio
0.02
4.977
11.952
62.44
-153.735
-132.061
119.1
0.1
Financial autonomy
51.982
46.485
36.51
35.566
-186.003
-21.647
9.703
26.399
Repayment capacity
-0.003
0.0
-0.42
-4.875
-30.105
-3.637
2.995
0.0
Cash flow / Revenue
-5.424%
-6.793%
-13.66%
-8.014%
-376.727%
-13.03%
9.008%
-52.305%
Sector positioning
Debt ratio
0.12023
2021
2022
2023
Q1: 0.46
Med: 15.69
Q3: 60.48
Excellent
In 2023, the debt ratio of INTEK FRANCE (0.10) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
26.4%2023
2021
2022
2023
Q1: 19.69%
Med: 39.31%
Q3: 59.2%
Average+9 pts over 3 years
In 2023, the financial autonomy of INTEK FRANCE (26.4%) 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
0.0 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.27 years
Q3: 2.55 years
Excellent
In 2023, the repayment capacity of INTEK FRANCE (0.00) 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 55.27. 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
55.273
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
-137.783
Liquidity indicators evolution INTEK FRANCE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2021
2021
2022
2023
Liquidity ratio
88.307
68.084
54.072
77.031
190137.5
59.964
168.168
55.273
Interest coverage
644.077
-20.418
-3.893
-8.69
0.0
-321.644
282.105
-137.783
Sector positioning
Liquidity ratio
55.272023
2021
2022
2023
Q1: 142.26
Med: 203.32
Q3: 311.16
Watch-14 pts over 3 years
In 2023, the liquidity ratio of INTEK FRANCE (55.27) 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
-137.78x2023
2021
2022
2023
Q1: 0.0x
Med: 1.24x
Q3: 8.77x
Average
In 2023, the interest coverage of INTEK FRANCE (-137.8x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 68 days. Excellent situation: suppliers finance 68 days of the operating cycle (retail model). Inventory turnover is 348 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 333 days of revenue, i.e. 95 k€ to permanently finance. Over 2016-2023, WCR increased by +471%, 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
94 807 €
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
0 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
68 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
348 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
333 j
WCR and payment terms evolution INTEK FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2021
2021
2022
2023
Operating WCR
16 617 €
70 230 €
45 635 €
35 993 €
3 595 €
-23 866 €
-116 006 €
94 807 €
Inventory turnover (days)
91
93
112
145
0
246
266
348
Customer payment term (days)
9
9
27
15
360
26
1
0
Supplier payment term (days)
56
116
171
120
1
177
38
68
Positioning of INTEK FRANCE in its sector
Comparison with sector Commerce de gros d'équipements automobiles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (23 transactions).
This range of 76 285€ to 201 742€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
76k€92k€201k€
92 758 €Range: 76 285€ - 201 742€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 23 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 gros d'équipements automobiles)
Compare INTEK FRANCE with other companies in the same sector:
Yes, INTEK FRANCE generated a net profit of 66 k€ in 2023.
Where is the headquarters of INTEK FRANCE ?
The headquarters of INTEK FRANCE is located in VENASQUE (84210), in the department Vaucluse.
Where to find the tax return of INTEK FRANCE ?
The tax return of INTEK FRANCE 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 INTEK FRANCE operate?
INTEK FRANCE operates in the sector Commerce de gros d'équipements automobiles (NAF code 45.31Z). 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