Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2005-12-27 (20 years)Status: ActiveBusiness sector: Entretien et réparation d'autres véhicules automobilesLocation: SAINT-HERBLAIN (44800), Loire-Atlantique
MULTI TRUCKS : revenue, balance sheet and financial ratios
MULTI TRUCKS is a French company
founded 20 years ago,
specialized in the sector Entretien et réparation d'autres véhicules automobiles.
Based in SAINT-HERBLAIN (44800),
this company of category ETI
shows in 2024 a revenue of 6.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MULTI TRUCKS (SIREN 487788994)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
6 396 982 €
6 356 079 €
6 559 896 €
7 082 289 €
6 735 609 €
6 578 801 €
5 987 593 €
5 322 403 €
4 758 885 €
Net income
333 209 €
351 531 €
149 357 €
281 323 €
314 900 €
105 630 €
264 400 €
331 563 €
259 449 €
EBITDA
535 739 €
568 836 €
365 928 €
496 690 €
569 064 €
288 030 €
491 703 €
545 019 €
441 800 €
Net margin
5.2%
5.5%
2.3%
4.0%
4.7%
1.6%
4.4%
6.2%
5.5%
Revenue and income statement
In 2024, MULTI TRUCKS achieves revenue of 6.4 M€. Revenue is growing positively over 9 years (CAGR: +3.8%). Vs 2023: +1%. After deducting consumption (2.3 M€), gross margin stands at 4.1 M€, i.e. a rate of 64%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 536 k€, representing 8.4% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 333 k€, i.e. 5.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
6 396 982 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 114 636 €
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
535 739 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
408 120 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
333 209 €
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
8.4%
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 6%. 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 64%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 6.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
5.592%
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
63.693%
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
6.696%
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
0.26
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
30.875
20.533
30.419
31.892
32.092
12.699
13.706
11.69
5.592
Financial autonomy
48.242
47.038
45.188
44.837
49.274
55.447
56.217
58.589
63.693
Repayment capacity
0.988
0.588
1.035
1.774
1.099
0.527
0.705
0.514
0.26
Cash flow / Revenue
6.908%
8.073%
6.61%
3.557%
6.679%
5.684%
4.932%
6.88%
6.696%
Sector positioning
Debt ratio
5.592024
2022
2023
2024
Q1: 1.99
Med: 16.61
Q3: 54.29
Good-8 pts over 3 years
In 2024, the debt ratio of MULTI TRUCKS (5.59) 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
63.69%2024
2022
2023
2024
Q1: 28.49%
Med: 50.33%
Q3: 66.52%
Good
In 2024, the financial autonomy of MULTI TRUCKS (63.7%) 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
0.26 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.26 years
Q3: 1.56 years
Good
In 2024, the repayment capacity of MULTI TRUCKS (0.26) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 256.14. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 0.4x. Danger: operating income does not cover interest charges, unsustainable situation.
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
256.144
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
0.398
Liquidity indicators evolution MULTI TRUCKS
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
222.499
192.229
197.735
197.492
234.899
219.056
230.665
248.137
256.144
Interest coverage
1.799
0.975
0.0
1.818
0.841
1.233
1.165
0.469
0.398
Sector positioning
Liquidity ratio
256.142024
2022
2023
2024
Q1: 171.52
Med: 240.06
Q3: 341.51
Good
In 2024, the liquidity ratio of MULTI TRUCKS (256.14) 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
0.4x2024
2022
2023
2024
Q1: 0.0x
Med: 0.89x
Q3: 4.59x
Average-18 pts over 3 years
In 2024, the interest coverage of MULTI TRUCKS (0.4x) 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: 63 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 59 days. The company must finance 4 days of gap between collections and payments. Inventory turnover is 50 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 100 days of revenue, i.e. 1.8 M€ to permanently finance. Over 2016-2024, WCR increased by +33%, requiring additional financing.
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
1 784 246 €
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
63 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
59 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
50 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
100 j
WCR and payment terms evolution MULTI TRUCKS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 341 958 €
1 525 081 €
1 862 201 €
1 870 550 €
1 794 770 €
1 734 736 €
1 957 473 €
2 049 899 €
1 784 246 €
Inventory turnover (days)
38
42
47
41
41
40
43
56
50
Customer payment term (days)
67
67
71
67
62
57
70
66
63
Supplier payment term (days)
58
80
74
66
58
53
58
67
59
Positioning of MULTI TRUCKS in its sector
Comparison with sector Entretien et réparation d'autres véhicules automobiles
Valuation estimate
Based on 147 transactions of similar company sales
in 2024,
the value of MULTI TRUCKS is estimated at
2 447 589 €
(range 1 112 080€ - 4 339 824€).
With an EBITDA of 535 739€, the sector multiple of 5.5x is applied.
The price/revenue ratio is 0.35x
(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 value2024
147 transactions
1112k€2447k€4339k€
2 447 589 €Range: 1 112 080€ - 4 339 824€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
535 739 €×5.5x
Estimation2 959 033 €
1 129 827€ - 4 799 456€
Revenue Multiple30%
6 396 982 €×0.35x
Estimation2 220 706 €
1 471 913€ - 4 167 890€
Net Income Multiple20%
333 209 €×4.5x
Estimation1 509 305 €
527 966€ - 3 448 649€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 147 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 (Entretien et réparation d'autres véhicules automobiles)
Compare MULTI TRUCKS with other companies in the same sector:
Yes, MULTI TRUCKS generated a net profit of 333 k€ in 2024.
Where is the headquarters of MULTI TRUCKS ?
The headquarters of MULTI TRUCKS is located in SAINT-HERBLAIN (44800), in the department Loire-Atlantique.
Where to find the tax return of MULTI TRUCKS ?
The tax return of MULTI TRUCKS 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 MULTI TRUCKS operate?
MULTI TRUCKS operates in the sector Entretien et réparation d'autres véhicules automobiles (NAF code 45.20B). 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