Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1984-02-01 (42 years)Status: ActiveBusiness sector: Autres transports routiers de voyageurs Location: POUZAUGES (85700), Vendee
LES CARS DU BOCAGE : revenue, balance sheet and financial ratios
LES CARS DU BOCAGE is a French company
founded 42 years ago,
specialized in the sector Autres transports routiers de voyageurs .
Based in POUZAUGES (85700),
this company of category PME
shows in 2022 a revenue of 2.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES CARS DU BOCAGE (SIREN 329692016)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
N/C
2 870 885 €
1 832 723 €
2 314 199 €
3 015 298 €
2 950 506 €
2 654 716 €
2 578 959 €
Net income
434 250 €
381 524 €
252 724 €
123 510 €
-23 427 €
2 112 €
13 244 €
43 159 €
3 448 €
EBITDA
N/C
N/C
335 225 €
221 404 €
44 851 €
-50 €
31 772 €
30 566 €
56 046 €
Net margin
N/C
N/C
8.8%
6.7%
-1.0%
0.1%
0.4%
1.6%
0.1%
Revenue and income statement
In 2024, LES CARS DU BOCAGE generates positive net income of 434 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 3 k€ -> 434 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
434 250 €
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 91%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 38%. The balance between equity and debt is satisfactory.
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
90.744%
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
38.246%
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
346.704
253.808
192.289
255.176
377.679
126.3
65.639
50.523
90.744
Financial autonomy
11.745
14.413
15.777
14.759
12.89
25.563
34.876
44.407
38.246
Repayment capacity
15.29
58.064
25.137
-99.353
16.991
2.407
1.293
None
None
Cash flow / Revenue
1.456%
0.343%
0.548%
-0.182%
1.775%
10.369%
11.248%
None%
None%
Sector positioning
Debt ratio
90.742024
2022
2023
2024
Q1: 1.2
Med: 27.55
Q3: 86.61
Average+15 pts over 3 years
In 2024, the debt ratio of LES CARS DU BOCAGE (90.74) 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
38.25%2024
2022
2023
2024
Q1: 15.62%
Med: 35.91%
Q3: 57.37%
Good
In 2024, the financial autonomy of LES CARS DU BOCAGE (38.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.29 years2022
2022
Q1: 0.0 years
Med: 0.29 years
Q3: 2.64 years
Average
In 2022, the repayment capacity of LES CARS DU BOCAGE (1.29) 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 266.61. 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
266.613
Liquidity indicators evolution LES CARS DU BOCAGE
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
110.192
131.102
114.956
113.516
138.197
156.422
173.06
219.627
266.613
Interest coverage
26.325
34.938
25.828
-14092.0
12.925
2.976
1.681
None
None
Sector positioning
Liquidity ratio
266.612024
2022
2023
2024
Q1: 118.3
Med: 194.63
Q3: 302.55
Good+26 pts over 3 years
In 2024, the liquidity ratio of LES CARS DU BOCAGE (266.61) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1.68x2022
2022
Q1: 0.0x
Med: 0.13x
Q3: 2.89x
Good
In 2022, the interest coverage of LES CARS DU BOCAGE (1.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
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
0 €
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
0 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
0 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 and payment terms evolution LES CARS DU BOCAGE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
367 682 €
542 173 €
366 630 €
440 053 €
341 437 €
500 462 €
476 596 €
0 €
0 €
Inventory turnover (days)
6
5
5
6
7
6
5
0
0
Customer payment term (days)
67
59
50
47
42
54
66
0
0
Supplier payment term (days)
52
58
56
61
70
102
82
0
0
Positioning of LES CARS DU BOCAGE in its sector
Comparison with sector Autres transports routiers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of LES CARS DU BOCAGE is estimated at
1 100 510 €
(range 320 454€ - 2 385 923€).
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
320k€1100k€2385k€
1 100 510 €Range: 320 454€ - 2 385 923€
NAF 5 all-time
Valuation method used
Net Income Multiple
434 250 €
×
2.5x
=1 100 510 €
Range: 320 455€ - 2 385 923€
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 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 (Autres transports routiers de voyageurs )
Compare LES CARS DU BOCAGE with other companies in the same sector:
Frequently asked questions about LES CARS DU BOCAGE
What is the revenue of LES CARS DU BOCAGE ?
The revenue of LES CARS DU BOCAGE in 2022 is 2.9 M€.
Is LES CARS DU BOCAGE profitable?
Yes, LES CARS DU BOCAGE generated a net profit of 434 k€ in 2024.
Where is the headquarters of LES CARS DU BOCAGE ?
The headquarters of LES CARS DU BOCAGE is located in POUZAUGES (85700), in the department Vendee.
Where to find the tax return of LES CARS DU BOCAGE ?
The tax return of LES CARS DU BOCAGE 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 CARS DU BOCAGE operate?
LES CARS DU BOCAGE operates in the sector Autres transports routiers de voyageurs (NAF code 49.39B). 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