Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1963-01-01 (63 years)Status: ActiveBusiness sector: Commerce de voitures et de véhicules automobiles légersLocation: MORANGIS (91420), Essonne
JB AUTOMOBILES : revenue, balance sheet and financial ratios
JB AUTOMOBILES is a French company
founded 63 years ago,
specialized in the sector Commerce de voitures et de véhicules automobiles légers.
Based in MORANGIS (91420),
this company of category ETI
shows in 2024 a revenue of 91.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JB AUTOMOBILES (SIREN 963202544)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
91 075 945 €
83 291 694 €
60 178 578 €
56 744 912 €
48 550 486 €
723 506 000 €
68 686 445 €
65 943 312 €
22 272 756 €
Net income
305 332 €
420 936 €
181 418 €
-837 740 €
-1 483 989 €
-591 200 €
-640 019 €
-301 804 €
-300 286 €
EBITDA
1 048 585 €
907 589 €
530 310 €
-1 031 231 €
-1 295 029 €
70 377 000 €
-410 003 €
-643 506 €
-74 648 €
Net margin
0.3%
0.5%
0.3%
-1.5%
-3.1%
-0.1%
-0.9%
-0.5%
-1.3%
Revenue and income statement
Im Jahr 2024 erzielt JB AUTOMOBILES einen Umsatz von 91.1 Mio€. Im Zeitraum 2016-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +19.2%. Vs 2023: +9%. Nach Abzug des Verbrauchs (74.2 Mio€) beträgt die Bruttomarge 16.8 Mio€, d.h. eine Rate von 18%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 1.0 Mio€, was 1.2% des Umsatzes entspricht. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 305 k€, d.h. 0.3% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
91 075 945 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
16 840 779 €
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
1 048 585 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
875 035 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
305 332 €
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
1.2%
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 66%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 11%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 3.8 Jahre Cashflow braucht. Diese Kennzahl bleibt innerhalb der üblichen Bankstandards. Der Cashflow beträgt 0.6% des Umsatzes.
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
66.238%
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
11.237%
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
0.575%
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
3.757
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
146.333
212.947
211.619
529.814
103.871
50.714
68.017
158.31
66.238
Financial autonomy
13.341
7.982
6.086
15.696
13.063
12.252
10.572
8.396
11.237
Repayment capacity
-7.887
-6.187
-1.184
11.203
-1.961
-0.957
6.799
15.407
3.757
Cash flow / Revenue
-0.682%
-1.047%
-1.454%
0.286%
-3.162%
-1.924%
0.372%
0.328%
0.575%
Sector positioning
Verschuldungsgrad
66.242024
2022
2023
2024
Q1: 4.08
Med: 38.33
Q3: 127.96
Average
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von JB AUTOMOBILES (66.24). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
11.24%2024
2022
2023
2024
Q1: 10.78%
Med: 27.25%
Q3: 53.06%
Average
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von JB AUTOMOBILES (11.2%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
3.76 ans2024
2022
2023
2024
Q1: -0.37 ans
Med: 0.21 ans
Q3: 3.53 ans
Average
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von JB AUTOMOBILES (3.8 ans). 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 114.60. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 95.5x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
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
114.596
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
95.51
Liquidity indicators evolution JB AUTOMOBILES
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
132.936
116.687
105.52
None
128.253
109.794
117.246
123.265
114.596
Interest coverage
-108.0
-19.642
-34.399
2.129
-9.694
-10.808
33.096
56.598
95.51
Sector positioning
Liquiditätsquote
114.62024
2022
2023
2024
Q1: 132.93
Med: 200.61
Q3: 386.05
Beobachten
Im Jahr 2024 liegt in den unteren 25% der Branche das liquiditätsquote von JB AUTOMOBILES (114.60). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
95.51x2024
2022
2023
2024
Q1: 0.0x
Med: 2.15x
Q3: 25.1x
Ausgezeichnet
Im Jahr 2024 liegt in den oberen 25% der Branche das zinsdeckung von JB AUTOMOBILES (95.5x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 11 Tage. Lieferantenfrist: 77 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 66 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 72 Tage. Der WCR repräsentiert 83 Tage Umsatz. Im Zeitraum 2016-2024 stieg der WCR um +255%.
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
21 024 882 €
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
11 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
77 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
72 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
83 j
WCR and payment terms evolution JB AUTOMOBILES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 922 549 €
30 318 757 €
31 340 938 €
25 503 586 €
17 757 826 €
13 171 629 €
16 775 982 €
27 192 239 €
21 024 882 €
Inventory turnover (days)
67
128
135
0
111
72
83
81
72
Customer payment term (days)
21
18
13
7
17
7
16
27
11
Supplier payment term (days)
78
123
143
0
114
90
90
96
77
Positioning of JB AUTOMOBILES 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 JB AUTOMOBILES is estimated at
5 387 760 €
(range 2 402 303€ - 9 498 457€).
With an EBITDA of 1 048 585€, the sector multiple of 1.6x is applied.
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
2402k€5387k€9498k€
5 387 760 €Range: 2 402 303€ - 9 498 457€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 048 585 €×1.6x
Estimation1 691 605 €
629 476€ - 2 518 610€
Revenue Multiple30%
91 075 945 €×0.16x
Estimation14 608 824 €
6 672 065€ - 25 777 355€
Net Income Multiple20%
305 332 €×2.6x
Estimation796 553 €
429 730€ - 2 529 730€
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 JB AUTOMOBILES with other companies in the same sector:
Yes, JB AUTOMOBILES generated a net profit of 305 k€ in 2024.
Where is the headquarters of JB AUTOMOBILES ?
The headquarters of JB AUTOMOBILES is located in MORANGIS (91420), in the department Essonne.
Where to find the tax return of JB AUTOMOBILES ?
The tax return of JB AUTOMOBILES 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 JB AUTOMOBILES operate?
JB AUTOMOBILES 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