Employees: 12 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2013-08-08 (12 years)Status: ActiveBusiness sector: Transports routiers réguliers de voyageursLocation: AUXERRE (89000), Yonne
LES CARS MATHIEU : revenue, balance sheet and financial ratios
LES CARS MATHIEU is a French company
founded 12 years ago,
specialized in the sector Transports routiers réguliers de voyageurs.
Based in AUXERRE (89000),
this company of category PME
shows in 2024 a revenue of 2.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LES CARS MATHIEU (SIREN 794776997)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
2 072 703 €
1 294 167 €
1 150 317 €
880 843 €
747 944 €
960 394 €
775 517 €
1 087 324 €
1 193 155 €
932 325 €
Net income
-297 591 €
-58 323 €
-43 724 €
-22 133 €
-110 394 €
-44 927 €
-82 153 €
-97 052 €
298 €
-116 774 €
EBITDA
-329 370 €
-111 737 €
-52 765 €
-56 609 €
-140 281 €
-59 996 €
-73 624 €
-63 054 €
39 419 €
-89 017 €
Net margin
-14.4%
-4.5%
-3.8%
-2.5%
-14.8%
-4.7%
-10.6%
-8.9%
0.0%
-12.5%
Revenue and income statement
Im Jahr 2024 erzielt LES CARS MATHIEU einen Umsatz von 2.1 Mio€. Im Zeitraum 2015-2024 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +9.3%. Vs 2023, Wachstum von +60% (1.3 Mio€ -> 2.1 Mio€). Nach Abzug des Verbrauchs (87 k€) beträgt die Bruttomarge 2.0 Mio€, d.h. eine Rate von 96%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht -329 k€, was -15.9% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+60%) variiert EBITDA um -195%, was die Marge um 7.3 Punkte reduziert. Negatives EBITDA bedeutet, dass der Betrieb die laufenden Kosten nicht deckt. Das Nettoergebnis ist negativ bei -298 k€ (-14.4% des Umsatzes).
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 072 703 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 985 502 €
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
-329 370 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-295 440 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-297 591 €
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
-15.9%
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 0%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 25%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend.
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
24.878%
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
-16.442%
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
-477.581
332.687
2303.264
239.29
18.458
0.619
0.242
0.357
0.369
0.0
Financial autonomy
-8.577
11.707
1.398
4.868
9.185
7.521
27.197
22.69
14.671
24.878
Repayment capacity
-2.231
6.517
-2.238
-1.814
-0.492
-0.002
-0.009
-0.012
-0.005
0.0
Cash flow / Revenue
-10.548%
4.451%
-6.344%
-3.719%
-1.837%
-12.263%
-5.633%
-3.274%
-7.483%
-16.442%
Sector positioning
Verschuldungsgrad
0.02024
2022
2023
2024
Q1: 0.05
Med: 13.36
Q3: 53.47
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das verschuldungsgrad von LES CARS MATHIEU (0.00). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Ein niedriges Verhältnis zeigt eine solide Finanzstruktur mit geringer Abhängigkeit von Gläubigern.
Finanzielle Autonomie
24.88%2024
2022
2023
2024
Q1: 19.49%
Med: 38.63%
Q3: 57.22%
Average
Im Jahr 2024 liegt unter dem Median der Branche das finanzielle autonomie von LES CARS MATHIEU (24.9%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.0 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.0 ans
Q3: 1.3 ans
Ausgezeichnet
Im Jahr 2024 liegt in den unteren 25% der Branche, was positiv ist das rückzahlungsfähigkeit von LES CARS MATHIEU (0.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine kurze Kapazität spiegelt kontrollierte Schulden und gute Cashflow-Generierung wider.
Liquidity ratios
Die Liquiditätsquote beträgt 102.35. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
102.354
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 CARS MATHIEU
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
83.935
160.646
93.943
84.376
87.914
87.978
114.851
98.505
90.576
102.354
Interest coverage
-7.586
12.956
-4.147
-2.079
-0.92
-0.549
0.0
0.0
0.0
0.0
Sector positioning
Liquiditätsquote
102.352024
2022
2023
2024
Q1: 120.71
Med: 178.19
Q3: 288.37
Beobachten
Im Jahr 2024 liegt in den unteren 25% der Branche das liquiditätsquote von LES CARS MATHIEU (102.35). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.09x
Q3: 3.69x
Average-23 pts over 3 years
Im Jahr 2024 liegt unter dem Median der Branche das zinsdeckung von LES CARS MATHIEU (0.0x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Eine Verbesserung würde die Wettbewerbsposition stärken.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 32 Tage. Lieferantenfrist: 182 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 150 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 2 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 28 Tage Umsatz. Im Zeitraum 2015-2024 stieg der WCR um +210%.
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
160 531 €
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
32 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
182 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
2 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
28 j
WCR and payment terms evolution LES CARS MATHIEU
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
51 707 €
204 841 €
173 744 €
179 059 €
216 223 €
155 812 €
203 387 €
228 016 €
375 554 €
160 531 €
Inventory turnover (days)
0
0
0
2
2
3
10
10
10
2
Customer payment term (days)
48
68
64
89
85
59
77
65
89
32
Supplier payment term (days)
47
103
69
126
158
216
187
146
194
182
Positioning of LES CARS MATHIEU 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 CARS MATHIEU is estimated at
292 849 €
(range 220 366€ - 656 966€).
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
220k€292k€656k€
292 849 €Range: 220 366€ - 656 966€
NAF 5 all-time
Valuation method used
Revenue Multiple
2 072 703 €
×
0.14x
=292 849 €
Range: 220 366€ - 656 966€
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 (Transports routiers réguliers de voyageurs)
Compare LES CARS MATHIEU with other companies in the same sector:
The revenue of LES CARS MATHIEU in 2024 is 2.1 M€.
Is LES CARS MATHIEU profitable?
LES CARS MATHIEU recorded a net loss in 2024.
Where is the headquarters of LES CARS MATHIEU ?
The headquarters of LES CARS MATHIEU is located in AUXERRE (89000), in the department Yonne.
Where to find the tax return of LES CARS MATHIEU ?
The tax return of LES CARS MATHIEU 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 MATHIEU operate?
LES CARS MATHIEU 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