Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 1986-10-23 (39 years)Status: ActiveBusiness sector: Transports routiers réguliers de voyageursLocation: VILLEPINTE (93420), Seine-Saint-Denis
LES AUTOBUS DU FORT : revenue, balance sheet and financial ratios
LES AUTOBUS DU FORT is a French company
founded 39 years ago,
specialized in the sector Transports routiers réguliers de voyageurs.
Based in VILLEPINTE (93420),
this company of category GE
shows in 2024 a revenue of 43 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES AUTOBUS DU FORT (SIREN 339316754)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
42 600 €
51 762 €
357 062 €
338 767 €
346 198 €
377 936 €
360 571 €
1 527 050 €
Net income
13 051 €
18 731 €
97 460 €
4 986 €
19 970 €
25 312 €
88 305 €
75 184 €
EBITDA
14 960 €
16 633 €
2 565 €
14 756 €
-6 766 €
6 606 €
13 236 €
235 033 €
Net margin
30.6%
36.2%
27.3%
1.5%
5.8%
6.7%
24.5%
4.9%
Revenue and income statement
In 2024, LES AUTOBUS DU FORT achieves revenue of 43 k€. Revenue is declining over the period 2016-2024 (CAGR: -36.1%). Significant drop of -18% vs 2023. After deducting consumption (0 €), gross margin stands at 43 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 15 k€, representing 35.1% of revenue. Positive scissor effect: EBITDA margin improves by +3.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 13 k€, i.e. 30.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
42 600 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
42 600 €
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
14 960 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
10 203 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
13 051 €
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
35.1%
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 92%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 30.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
91.91%
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
30.744%
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
0.0
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
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
66.601
47.548
63.196
72.018
67.463
62.667
86.486
91.91
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
15.461%
53.993%
9.086%
5.618%
12.174%
6.121%
34.643%
30.744%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.05
Med: 13.36
Q3: 53.47
Excellent
In 2024, the debt ratio of LES AUTOBUS DU FORT (0.00) 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
91.91%2024
2022
2023
2024
Q1: 19.49%
Med: 38.63%
Q3: 57.22%
Excellent+15 pts over 3 years
In 2024, the financial autonomy of LES AUTOBUS DU FORT (91.9%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.3 years
Excellent-19 pts over 3 years
In 2024, the repayment capacity of LES AUTOBUS DU FORT (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 832.40. 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
832.403
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
0.0
Liquidity indicators evolution LES AUTOBUS DU FORT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
102.987
123.083
133.449
177.709
269.646
237.487
506.171
832.403
Interest coverage
0.245
0.038
0.0
0.0
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
832.42024
2022
2023
2024
Q1: 120.71
Med: 178.19
Q3: 288.37
Excellent+13 pts over 3 years
In 2024, the liquidity ratio of LES AUTOBUS DU FORT (832.40) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.09x
Q3: 3.69x
Average-23 pts over 3 years
In 2024, the interest coverage of LES AUTOBUS DU FORT (0.0x) 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: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 96 days. Excellent situation: suppliers finance 71 days of the operating cycle (retail model). Overall, WCR represents 600 days of revenue, i.e. 71 k€ to permanently finance. Over 2016-2024, WCR increased by +167%, requiring additional financing.
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
70 954 €
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
25 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
96 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
0 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
600 j
WCR and payment terms evolution LES AUTOBUS DU FORT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
-105 901 €
164 154 €
39 354 €
59 719 €
77 486 €
253 332 €
84 809 €
70 954 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
28
253
15
26
32
5
26
25
Supplier payment term (days)
45
294
133
99
55
46
147
96
Positioning of LES AUTOBUS DU FORT in its sector
Comparison with sector Transports routiers réguliers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of LES AUTOBUS DU FORT is estimated at
18 891 €
(range 6 223€ - 48 105€).
With an EBITDA of 14 960€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.14x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
85 tx
6k€18k€48k€
18 891 €Range: 6 223€ - 48 105€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
14 960 €×1.4x
Estimation20 941 €
5 877€ - 59 427€
Revenue Multiple30%
42 600 €×0.14x
Estimation6 019 €
4 529€ - 13 503€
Net Income Multiple20%
13 051 €×2.5x
Estimation33 075 €
9 631€ - 71 707€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Transports routiers réguliers de voyageurs)
Compare LES AUTOBUS DU FORT with other companies in the same sector:
Frequently asked questions about LES AUTOBUS DU FORT
What is the revenue of LES AUTOBUS DU FORT ?
The revenue of LES AUTOBUS DU FORT in 2024 is 43 k€.
Is LES AUTOBUS DU FORT profitable?
Yes, LES AUTOBUS DU FORT generated a net profit of 13 k€ in 2024.
Where is the headquarters of LES AUTOBUS DU FORT ?
The headquarters of LES AUTOBUS DU FORT is located in VILLEPINTE (93420), in the department Seine-Saint-Denis.
Where to find the tax return of LES AUTOBUS DU FORT ?
The tax return of LES AUTOBUS DU FORT 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 LES AUTOBUS DU FORT operate?
LES AUTOBUS DU FORT operates in the sector Transports routiers réguliers de voyageurs (NAF code 49.39A). 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