Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1954-01-01 (72 years)Status: ActiveBusiness sector: Commerce de voitures et de véhicules automobiles légersLocation: POITIERS (86000), Vienne
ITAL AUTO 86 : revenue, balance sheet and financial ratios
ITAL AUTO 86 is a French company
founded 72 years ago,
specialized in the sector Commerce de voitures et de véhicules automobiles légers.
Based in POITIERS (86000),
this company of category ETI
shows in 2024 a revenue of 14.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ITAL AUTO 86 (SIREN 325480556)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
14 211 802 €
13 091 098 €
10 480 042 €
11 858 004 €
10 238 721 €
16 720 549 €
18 014 492 €
15 011 055 €
13 301 857 €
Net income
-326 870 €
-154 065 €
-58 439 €
-172 851 €
-324 820 €
-50 634 €
13 474 €
10 737 €
-87 018 €
EBITDA
-70 483 €
-22 103 €
-10 500 €
-85 428 €
-149 376 €
121 682 €
170 697 €
164 649 €
-303 439 €
Net margin
-2.3%
-1.2%
-0.6%
-1.5%
-3.2%
-0.3%
0.1%
0.1%
-0.7%
Revenue and income statement
In 2024, ITAL AUTO 86 achieves revenue of 14.2 M€. Revenue is growing positively over 9 years (CAGR: +0.8%). Vs 2023: +9%. After deducting consumption (12.0 M€), gross margin stands at 2.2 M€, i.e. a rate of 15%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -70 k€, representing -0.5% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -327 k€ (-2.3% 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
14 211 802 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 173 964 €
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
-70 483 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-164 216 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-326 870 €
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 409%. 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 8%. 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
409.406%
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
8.144%
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
-1.494%
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
-3.442
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
496.305
389.546
352.184
452.513
1655.379
234.43
235.8
507.856
409.406
Financial autonomy
9.727
8.549
8.548
8.052
2.829
13.648
14.167
6.41
8.144
Repayment capacity
-18.584
10.437
9.677
24.665
-14.236
-16.093
-57.319
-24.901
-3.442
Cash flow / Revenue
-0.913%
0.924%
0.778%
0.53%
-1.791%
-0.512%
-0.127%
-0.58%
-1.494%
Sector positioning
Debt ratio
409.412024
2022
2023
2024
Q1: 4.13
Med: 38.24
Q3: 128.13
Average
In 2024, the debt ratio of ITAL AUTO 86 (409.41) 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
8.14%2024
2022
2023
2024
Q1: 10.83%
Med: 27.28%
Q3: 53.2%
Average
In 2024, the financial autonomy of ITAL AUTO 86 (8.1%) 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
-3.44 years2024
2022
2023
2024
Q1: -0.37 years
Med: 0.21 years
Q3: 3.52 years
Excellent
In 2024, the repayment capacity of ITAL AUTO 86 (-3.44) 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 125.17. 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
125.167
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
-243.686
Liquidity indicators evolution ITAL AUTO 86
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
163.687
122.504
122.902
157.357
176.429
140.073
137.841
154.842
125.167
Interest coverage
-14.082
21.5
18.335
36.844
-31.95
-44.476
-116.495
-478.813
-243.686
Sector positioning
Liquidity ratio
125.172024
2022
2023
2024
Q1: 133.28
Med: 200.64
Q3: 386.06
Watch
In 2024, the liquidity ratio of ITAL AUTO 86 (125.17) 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
-243.69x2024
2022
2023
2024
Q1: 0.0x
Med: 2.15x
Q3: 25.18x
Average
In 2024, the interest coverage of ITAL AUTO 86 (-243.7x) 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: 12 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Excellent situation: suppliers finance 52 days of the operating cycle (retail model). Inventory turnover is 94 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 104 days of revenue, i.e. 4.1 M€ to permanently finance.
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
4 094 136 €
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
12 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
64 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
94 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
104 j
WCR and payment terms evolution ITAL AUTO 86
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 586 048 €
4 644 571 €
4 908 048 €
4 808 830 €
4 715 136 €
3 541 986 €
2 900 142 €
5 111 419 €
4 094 136 €
Inventory turnover (days)
65
82
73
81
139
91
80
115
94
Customer payment term (days)
17
15
13
16
12
15
17
15
12
Supplier payment term (days)
57
76
72
66
94
73
61
81
64
Positioning of ITAL AUTO 86 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 ITAL AUTO 86 is estimated at
2 279 610 €
(range 1 041 131€ - 4 022 386€).
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
1041k€2279k€4022k€
2 279 610 €Range: 1 041 131€ - 4 022 386€
NAF 5 année 2024
Valuation method used
Revenue Multiple
14 211 802 €
×
0.16x
=2 279 611 €
Range: 1 041 132€ - 4 022 387€
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 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 ITAL AUTO 86 with other companies in the same sector:
The headquarters of ITAL AUTO 86 is located in POITIERS (86000), in the department Vienne.
Where to find the tax return of ITAL AUTO 86 ?
The tax return of ITAL AUTO 86 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 ITAL AUTO 86 operate?
ITAL AUTO 86 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