Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2004-07-29 (21 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: CHANTELOUP-LES-VIGNES (78570), Yvelines
LITTLE BOLIDE : revenue, balance sheet and financial ratios
LITTLE BOLIDE is a French company
founded 21 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in CHANTELOUP-LES-VIGNES (78570),
this company of category PME
shows in 2023 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LITTLE BOLIDE (SIREN 478550072)
Indicator
2023
2022
2021
2020
2019
2018
2017
Revenue
2 285 308 €
N/C
1 866 335 €
1 419 484 €
1 618 728 €
1 429 873 €
1 430 057 €
Net income
18 971 €
41 610 €
27 295 €
-1 492 €
-12 716 €
5 852 €
7 493 €
EBITDA
21 040 €
N/C
28 087 €
782 €
-439 €
-3 885 €
9 754 €
Net margin
0.8%
N/C
1.5%
-0.1%
-0.8%
0.4%
0.5%
Revenue and income statement
Im Jahr 2023 erzielt LITTLE BOLIDE einen Umsatz von 2.3 Mio€. Im Zeitraum 2017-2023 zeigt das Unternehmen starkes Wachstum mit einer CAGR von +8.1%. Nach Abzug des Verbrauchs (2.1 Mio€) beträgt die Bruttomarge 183 k€, d.h. eine Rate von 8%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 21 k€, was 0.9% des Umsatzes entspricht. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 19 k€, d.h. 0.8% des Umsatzes.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 285 308 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
183 128 €
EBITDA (2023)
?
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
21 040 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
22 976 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
18 971 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
0.9%
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 31%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 46%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 2.3 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 0.7% des Umsatzes.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
30.562%
Financial autonomy (2023)
?
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
45.757%
Cash flow / Revenue (2023)
?
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
0.746%
Repayment capacity (2023)
?
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
2.317
Solvency indicators evolution LITTLE BOLIDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Debt ratio
161.032
139.366
157.768
110.991
0.125
36.467
30.562
Financial autonomy
26.497
27.447
27.8
30.642
39.02
38.003
45.757
Repayment capacity
3.574
-2.592
16.438
-17.687
0.004
None
2.317
Cash flow / Revenue
0.492%
-0.42%
0.254%
-0.183%
1.171%
None%
0.746%
Sector positioning
Verschuldungsgrad
30.562023
2021
2022
2023
Q1: 0.0
Med: 4.75
Q3: 67.01
Average+35 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das verschuldungsgrad von LITTLE BOLIDE (30.56). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
45.76%2023
2021
2022
2023
Q1: 0.0%
Med: 22.86%
Q3: 53.34%
Gut+9 pts over 3 years
Im Jahr 2023 liegt über dem Median der Branche das finanzielle autonomie von LITTLE BOLIDE (45.8%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
2.32 ans2023
2021
2023
Q1: -0.09 ans
Med: 0.0 ans
Q3: 0.36 ans
Beobachten+25 pts over 2 years
Im Jahr 2023 liegt in den oberen 25% der Branche das rückzahlungsfähigkeit von LITTLE BOLIDE (2.3 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine lange Dauer kann auf hohe Verschuldung im Verhältnis zur Rückzahlungskapazität hinweisen.
Liquidity ratios
Die Liquiditätsquote beträgt 0.00. Warnung: Kurzfristige Schulden übersteigen das Umlaufvermögen. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 1.4x. Die Deckung ist begrenzt.
Liquidity ratio (2023)
?
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
0.0
Interest coverage (2023)
?
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
1.359
Liquidity indicators evolution LITTLE BOLIDE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Interest coverage
14.507
-49.189
-815.49
466.496
5.145
None
1.359
Sector positioning
Liquiditätsquote
0.02023
2021
2022
2023
Q1: 109.8
Med: 201.68
Q3: 396.88
Average+19 pts over 3 years
Im Jahr 2023 liegt unter dem Median der Branche das liquiditätsquote von LITTLE BOLIDE (0.00). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
1.36x2023
2021
2023
Q1: 0.0x
Med: 0.0x
Q3: 0.15x
Ausgezeichnet
Im Jahr 2023 liegt in den oberen 25% der Branche das zinsdeckung von LITTLE BOLIDE (1.4x). 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: 0 Tage. Lieferantenfrist: 5 Tage. Günstige Situation. WCR ist negativ (-14 Tage): Der Betrieb generiert strukturell Liquidität. Bemerkenswerte WCR-Verbesserung über den Zeitraum (-124%), Freisetzung von Liquidität.
Operating WCR (2023)
?
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
-86 407 €
Customer credit (2023)
?
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 (2023)
?
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
5 j
Inventory turnover (2023)
?
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 (2023)
?
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
-14 j
WCR and payment terms evolution LITTLE BOLIDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-38 497 €
-33 659 €
-43 673 €
-36 310 €
-49 682 €
0 €
-86 407 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
Supplier payment term (days)
5
10
0
3
12
0
5
Positioning of LITTLE BOLIDE in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of LITTLE BOLIDE is estimated at
232 852 €
(range 126 589€ - 513 833€).
With an EBITDA of 21 040€, the sector multiple of 3.2x is applied.
The price/revenue ratio is 0.27x
(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 value2023
121 transactions
126k€232k€513k€
232 852 €Range: 126 589€ - 513 833€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
21 040 €×3.2x
Estimation67 024 €
29 284€ - 155 224€
Revenue Multiple30%
2 285 308 €×0.27x
Estimation616 945 €
357 652€ - 1 325 762€
Net Income Multiple20%
18 971 €×3.8x
Estimation71 284 €
23 257€ - 192 464€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 121 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 (Vente à distance sur catalogue spécialisé)
Compare LITTLE BOLIDE with other companies in the same sector:
Yes, LITTLE BOLIDE generated a net profit of 19 k€ in 2023.
Where is the headquarters of LITTLE BOLIDE ?
The headquarters of LITTLE BOLIDE is located in CHANTELOUP-LES-VIGNES (78570), in the department Yvelines.
Where to find the tax return of LITTLE BOLIDE ?
The tax return of LITTLE BOLIDE 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 LITTLE BOLIDE operate?
LITTLE BOLIDE operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). 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