Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2014-07-29 (11 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: COLMAR (68000), Haut-Rhin
MARTIN GROUPE AUTOS : revenue, balance sheet and financial ratios
MARTIN GROUPE AUTOS is a French company
founded 11 years ago,
specialized in the sector Activités des sièges sociaux.
Based in COLMAR (68000),
this company of category PME
shows in 2021 a revenue of 110 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARTIN GROUPE AUTOS (SIREN 803988203)
Indicator
2021
2020
2018
2017
2016
Revenue
110 400 €
110 400 €
61 800 €
2 947 803 €
56 200 €
Net income
141 394 €
98 896 €
12 729 €
26 672 €
39 004 €
EBITDA
28 730 €
34 465 €
-778 €
50 180 €
43 €
Net margin
128.1%
89.6%
20.6%
0.9%
69.4%
Revenue and income statement
In 2021, MARTIN GROUPE AUTOS achieves revenue of 110 k€. Over the period 2016-2021, the company shows strong growth with a CAGR (compound annual growth rate) of +14.5%. Slight decline of 0% vs 2020. After deducting consumption (0 €), gross margin stands at 110 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 29 k€, representing 26.0% of revenue. Warning negative scissor effect: despite revenue change (+0%), EBITDA varies by -17%, reducing margin by 5.2 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 141 k€, i.e. 128.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
110 400 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
110 400 €
EBITDA (2021)
?
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
28 730 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
28 723 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
141 394 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
26.0%
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 12%. 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 87%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 128.1% 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
12.038%
Financial autonomy (2021)
?
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
86.617%
Cash flow / Revenue (2021)
?
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
128.074%
Repayment capacity (2021)
?
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
0.666
Solvency indicators evolution MARTIN GROUPE AUTOS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
Debt ratio
0.07
87.288
14.936
13.434
12.038
Financial autonomy
92.115
35.155
85.002
83.419
86.617
Repayment capacity
0.008
7.221
2.025
0.87
0.666
Cash flow / Revenue
69.402%
1.203%
57.005%
89.58%
128.074%
Sector positioning
Debt ratio
12.042021
2018
2020
2021
Q1: 0.58
Med: 25.92
Q3: 117.92
Good
In 2021, the debt ratio of MARTIN GROUPE AUTOS (12.04) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
86.62%2021
2018
2020
2021
Q1: 18.96%
Med: 52.84%
Q3: 83.07%
Excellent
In 2021, the financial autonomy of MARTIN GROUPE AUTOS (86.6%) 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
0.67 years2021
2018
2020
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.52 years
Average-6 pts over 3 years
In 2021, the repayment capacity of MARTIN GROUPE AUTOS (0.67) 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 1947.15. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
1947.146
Interest coverage (2021)
?
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
-1.305
Liquidity indicators evolution MARTIN GROUPE AUTOS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
Liquidity ratio
187.279
274.275
1381.332
932.135
1947.146
Interest coverage
1069.767
13.758
-1.157
3.891
-1.305
Sector positioning
Liquidity ratio
1947.152021
2018
2020
2021
Q1: 100.27
Med: 320.15
Q3: 1357.67
Excellent
In 2021, the liquidity ratio of MARTIN GROUPE AUTOS (1947.15) 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
-1.3x2021
2018
2020
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Average
In 2021, the interest coverage of MARTIN GROUPE AUTOS (-1.3x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 50 days. Excellent situation: suppliers finance 50 days of the operating cycle (retail model). Overall, WCR represents 1320 days of revenue, i.e. 405 k€ to permanently finance. Over 2016-2021, WCR increased by +9501%, requiring additional financing.
Operating WCR (2021)
?
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
404 797 €
Customer credit (2021)
?
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 (2021)
?
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
50 j
Inventory turnover (2021)
?
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 (2021)
?
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
1320 j
WCR and payment terms evolution MARTIN GROUPE AUTOS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
Operating WCR
-4 306 €
443 851 €
146 625 €
49 818 €
404 797 €
Inventory turnover (days)
0
35
0
0
0
Customer payment term (days)
45
16
0
112
0
Supplier payment term (days)
4
23
0
137
50
Positioning of MARTIN GROUPE AUTOS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 65 transactions of similar company sales
in 2021,
the value of MARTIN GROUPE AUTOS is estimated at
227 534 €
(range 109 538€ - 470 873€).
With an EBITDA of 28 730€, the sector multiple of 4.6x is applied.
The price/revenue ratio is 0.46x
(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 value2021
65 tx
109k€227k€470k€
227 534 €Range: 109 538€ - 470 873€
NAF 5 année 2021
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
28 730 €×4.6x
Estimation130 933 €
71 301€ - 290 104€
Revenue Multiple30%
110 400 €×0.46x
Estimation50 522 €
15 806€ - 88 962€
Net Income Multiple20%
141 394 €×5.2x
Estimation734 557 €
345 730€ - 1 495 663€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 (Activités des sièges sociaux)
Compare MARTIN GROUPE AUTOS with other companies in the same sector:
Frequently asked questions about MARTIN GROUPE AUTOS
What is the revenue of MARTIN GROUPE AUTOS ?
The revenue of MARTIN GROUPE AUTOS in 2021 is 110 k€.
Is MARTIN GROUPE AUTOS profitable?
Yes, MARTIN GROUPE AUTOS generated a net profit of 141 k€ in 2021.
Where is the headquarters of MARTIN GROUPE AUTOS ?
The headquarters of MARTIN GROUPE AUTOS is located in COLMAR (68000), in the department Haut-Rhin.
Where to find the tax return of MARTIN GROUPE AUTOS ?
The tax return of MARTIN GROUPE 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 MARTIN GROUPE AUTOS operate?
MARTIN GROUPE AUTOS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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