Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2016-12-15 (9 years)Status: ActiveBusiness sector: Transports routiers de fret de proximitéLocation: LOUVRES (95380), Val-d'Oise
LL- AUTOS : revenue, balance sheet and financial ratios
LL- AUTOS is a French company
founded 9 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in LOUVRES (95380),
this company of category PME
shows in 2021 a revenue of 164 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2023, LL- AUTOS generates positive net income of 6 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2017-2023: 22 k€ -> 6 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
5 876 €
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 50%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 40%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
50.453%
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
40.468%
Asset age ratio (2023)
?
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
2017
2018
2019
2021
2023
Debt ratio
20.307
3.483
10.167
0.0
50.453
Financial autonomy
65.102
58.646
55.368
68.193
40.468
Repayment capacity
0.176
0.043
0.222
0.0
None
Cash flow / Revenue
31.828%
33.155%
25.14%
17.741%
None%
Sector positioning
Debt ratio
50.452023
2019
2021
2023
Q1: 1.5
Med: 28.16
Q3: 91.33
Average+23 pts over 3 years
In 2023, the debt ratio of LL- AUTOS (50.45) 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
40.47%2023
2019
2021
2023
Q1: 12.41%
Med: 31.01%
Q3: 50.4%
Good-13 pts over 3 years
In 2023, the financial autonomy of LL- AUTOS (40.5%) 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
0.0 years2021
2019
2021
Q1: 0.0 years
Med: 0.0 years
Q3: 1.65 years
Excellent-29 pts over 2 years
In 2021, the repayment capacity of LL- AUTOS (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 165.43. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
165.427
Liquidity indicators evolution LL- AUTOS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2021
2023
Liquidity ratio
192.343
198.849
246.731
234.39
165.427
Interest coverage
0.0
0.0
0.0
0.0
None
Sector positioning
Liquidity ratio
165.432023
2019
2021
2023
Q1: 119.95
Med: 170.24
Q3: 259.15
Average-26 pts over 3 years
In 2023, the liquidity ratio of LL- AUTOS (165.43) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
0.0x2021
2019
2021
Q1: 0.0x
Med: 0.0x
Q3: 1.5x
Average
In 2021, the interest coverage of LL- AUTOS (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.
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
0 €
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
0 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 and payment terms evolution LL- AUTOS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2023
Operating WCR
5 284 €
13 128 €
29 199 €
61 645 €
0 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
29
28
61
58
0
Supplier payment term (days)
12
34
48
75
0
Positioning of LL- AUTOS in its sector
Comparison with sector Transports routiers de fret de proximité
Valuation estimate
Based on 53 transactions of similar company sales
in 2023,
the value of LL- AUTOS is estimated at
9 832 €
(range 4 391€ - 44 689€).
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 value2023
53 tx
4k€9k€44k€
9 832 €Range: 4 391€ - 44 689€
NAF 5 année 2023
Valuation method used
Net Income Multiple
5 876 €
×
1.7x
=9 833 €
Range: 4 391€ - 44 689€
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 53 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 de fret de proximité)
Compare LL- AUTOS with other companies in the same sector:
Yes, LL- AUTOS generated a net profit of 6 k€ in 2023.
Where is the headquarters of LL- AUTOS ?
The headquarters of LL- AUTOS is located in LOUVRES (95380), in the department Val-d'Oise.
Where to find the tax return of LL- AUTOS ?
The tax return of LL- AUTOS 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 LL- AUTOS operate?
LL- AUTOS operates in the sector Transports routiers de fret de proximité (NAF code 49.41B). 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