Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1993-04-03 (33 years)Status: ActiveBusiness sector: Commerce et réparation de motocyclesLocation: DIJON (21000), Cote-d'Or
JB MOTORCYCLES : revenue, balance sheet and financial ratios
JB MOTORCYCLES is a French company
founded 33 years ago,
specialized in the sector Commerce et réparation de motocycles.
Based in DIJON (21000),
this company of category PME
shows in 2019 a revenue of 4.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JB MOTORCYCLES (SIREN 390846822)
Indicator
2019
2018
2017
2016
2015
Revenue
4 475 485 €
3 599 664 €
3 651 762 €
4 004 376 €
4 120 398 €
Net income
171 554 €
165 062 €
118 776 €
143 788 €
101 628 €
EBITDA
281 941 €
221 506 €
176 854 €
215 334 €
197 215 €
Net margin
3.8%
4.6%
3.3%
3.6%
2.5%
Revenue and income statement
In 2019, JB MOTORCYCLES achieves revenue of 4.5 M€. Revenue is growing positively over 5 years (CAGR: +2.1%). Vs 2018, growth of +24% (3.6 M€ -> 4.5 M€). After deducting consumption (3.5 M€), gross margin stands at 966 k€, i.e. a rate of 22%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 282 k€, representing 6.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 172 k€, i.e. 3.8% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
4 475 485 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
966 171 €
EBITDA (2019)
?
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
281 941 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
236 612 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
171 554 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
6.3%
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 30%. 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 60%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.8% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
29.525%
Financial autonomy (2019)
?
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
60.49%
Cash flow / Revenue (2019)
?
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
4.799%
Repayment capacity (2019)
?
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
1.344
Asset age ratio (2019)
?
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
2015
2016
2017
2018
2019
Debt ratio
20.717
34.037
65.858
25.938
29.525
Financial autonomy
52.313
50.45
48.978
56.764
60.49
Repayment capacity
0.249
0.932
2.836
1.397
1.344
Cash flow / Revenue
3.94%
3.897%
3.737%
4.668%
4.799%
Sector positioning
Debt ratio
29.522019
2017
2018
2019
Q1: 6.76
Med: 36.12
Q3: 112.72
Good-15 pts over 3 years
In 2019, the debt ratio of JB MOTORCYCLES (29.52) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
60.49%2019
2017
2018
2019
Q1: 17.28%
Med: 36.25%
Q3: 57.14%
Excellent+9 pts over 3 years
In 2019, the financial autonomy of JB MOTORCYCLES (60.5%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
1.34 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.63 years
Q3: 3.5 years
Average-12 pts over 3 years
In 2019, the repayment capacity of JB MOTORCYCLES (1.34) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 430.50. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.6x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2019)
?
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
430.505
Interest coverage (2019)
?
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
0.598
Liquidity indicators evolution JB MOTORCYCLES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
Liquidity ratio
199.394
230.377
356.441
326.239
430.505
Interest coverage
2.194
1.874
1.465
0.939
0.598
Sector positioning
Liquidity ratio
430.52019
2017
2018
2019
Q1: 135.6
Med: 197.62
Q3: 297.33
Excellent
In 2019, the liquidity ratio of JB MOTORCYCLES (430.50) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.6x2019
2017
2018
2019
Q1: 0.0x
Med: 1.19x
Q3: 6.39x
Average-10 pts over 3 years
In 2019, the interest coverage of JB MOTORCYCLES (0.6x) 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: 6 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 13 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 81 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 70 days of revenue, i.e. 870 k€ to permanently finance.
Operating WCR (2019)
?
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
870 213 €
Customer credit (2019)
?
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
6 j
Supplier credit (2019)
?
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
13 j
Inventory turnover (2019)
?
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
81 j
WCR in days of revenue (2019)
?
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
70 j
WCR and payment terms evolution JB MOTORCYCLES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
Operating WCR
755 640 €
977 588 €
1 085 267 €
1 134 254 €
870 213 €
Inventory turnover (days)
75
79
97
109
81
Customer payment term (days)
8
19
12
12
6
Supplier payment term (days)
23
29
15
33
13
Positioning of JB MOTORCYCLES in its sector
Comparison with sector Commerce et réparation de motocycles
Valuation estimate
Based on 137 transactions of similar company sales
(all years),
the value of JB MOTORCYCLES is estimated at
731 150 €
(range 378 034€ - 1 537 938€).
With an EBITDA of 281 941€, the sector multiple of 2.9x is applied.
The price/revenue ratio is 0.17x
(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 value2019
137 transactions
378k€731k€1537k€
731 150 €Range: 378 034€ - 1 537 938€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
281 941 €×2.9x
Estimation828 422 €
387 668€ - 1 896 294€
Revenue Multiple30%
4 475 485 €×0.17x
Estimation762 096 €
438 317€ - 1 196 327€
Net Income Multiple20%
171 554 €×2.6x
Estimation441 553 €
263 527€ - 1 154 468€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 137 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 et réparation de motocycles)
Compare JB MOTORCYCLES with other companies in the same sector:
Yes, JB MOTORCYCLES generated a net profit of 172 k€ in 2019.
Where is the headquarters of JB MOTORCYCLES ?
The headquarters of JB MOTORCYCLES is located in DIJON (21000), in the department Cote-d'Or.
Where to find the tax return of JB MOTORCYCLES ?
The tax return of JB MOTORCYCLES 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 MOTORCYCLES operate?
JB MOTORCYCLES operates in the sector Commerce et réparation de motocycles (NAF code 45.40Z). 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