Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2018-06-06 (7 years)Status: ActiveBusiness sector: Commerce de détail d'équipements automobilesLocation: VOREPPE (38340), Isere
PIECE AUTO 38 : revenue, balance sheet and financial ratios
PIECE AUTO 38 is a French company
founded 7 years ago,
specialized in the sector Commerce de détail d'équipements automobiles.
Based in VOREPPE (38340),
this company of category PME
shows in 2023 a revenue of 660 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PIECE AUTO 38 (SIREN 840279681)
Indicator
2023
2020
Revenue
660 496 €
508 651 €
Net income
18 317 €
39 460 €
EBITDA
25 096 €
47 511 €
Net margin
2.8%
7.8%
Revenue and income statement
Im Jahr 2023 erzielt PIECE AUTO 38 einen Umsatz von 660 k€. Vs 2020, Wachstum von +30% (509 k€ -> 660 k€). Nach Abzug des Verbrauchs (243 k€) beträgt die Bruttomarge 418 k€, d.h. eine Rate von 63%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 25 k€, was 3.8% des Umsatzes entspricht. Warnung negativer Schereneffekt: Trotz Umsatzveränderung (+30%) variiert EBITDA um -47%, was die Marge um 5.5 Punkte reduziert. Die operative Marge bleibt fragil und erfordert Kostenwachsamkeit. Das Nettoergebnis beträgt 18 k€, d.h. 2.8% des Umsatzes.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
660 496 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
417 965 €
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
25 096 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
22 273 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
18 317 €
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
3.8%
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 17%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 24%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend. Die Schuldenrückzahlungskapazität zeigt, dass es 1.0 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 2.9% 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
16.569%
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
24.081%
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
2.857%
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
0.984
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
2020
2023
Debt ratio
36.919
16.569
Financial autonomy
23.887
24.081
Repayment capacity
0.689
0.984
Cash flow / Revenue
7.265%
2.857%
Sector positioning
Verschuldungsgrad
16.572023
2020
2023
Q1: 0.89
Med: 18.56
Q3: 63.22
Gut-5 pts over 2 years
Im Jahr 2023 liegt unter dem Median der Branche das verschuldungsgrad von PIECE AUTO 38 (16.57). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
24.08%2023
2020
2023
Q1: 14.66%
Med: 38.82%
Q3: 59.48%
Average
Im Jahr 2023 liegt unter dem Median der Branche das finanzielle autonomie von PIECE AUTO 38 (24.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Eine Verbesserung würde die Wettbewerbsposition stärken.
Rückzahlungsfähigkeit
0.98 ans2023
2020
2023
Q1: 0.0 ans
Med: 0.28 ans
Q3: 1.87 ans
Average+7 pts over 2 years
Im Jahr 2023 liegt über dem Median der Branche das rückzahlungsfähigkeit von PIECE AUTO 38 (1.0 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 75.64. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
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
75.64
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
0.0
Liquidity indicators evolution PIECE AUTO 38
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2020
2023
Liquidity ratio
52.646
75.64
Interest coverage
0.0
0.0
Sector positioning
Liquiditätsquote
75.642023
2020
2023
Q1: 134.38
Med: 207.86
Q3: 308.7
Beobachten-5 pts over 2 years
Im Jahr 2023 liegt in den unteren 25% der Branche das liquiditätsquote von PIECE AUTO 38 (75.64). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Ein Verhältnis unter 1 kann auf potenzielle Liquiditätsspannungen hinweisen.
Zinsdeckung
0.0x2023
2020
2023
Q1: 0.0x
Med: 0.33x
Q3: 3.6x
Average
Im Jahr 2023 liegt unter dem Median der Branche das zinsdeckung von PIECE AUTO 38 (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: 3 Tage. Lieferantenfrist: 143 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 140 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 40 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. WCR ist negativ (-19 Tage): Der Betrieb generiert strukturell 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
-35 092 €
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
3 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
143 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
40 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
-19 j
WCR and payment terms evolution PIECE AUTO 38
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2020
2023
Operating WCR
575 €
-35 092 €
Inventory turnover (days)
9
40
Customer payment term (days)
29
3
Supplier payment term (days)
89
143
Positioning of PIECE AUTO 38 in its sector
Comparison with sector Commerce de détail d'équipements automobiles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (49 transactions).
This range of 83 903€ to 159 479€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
83k€114k€159k€
114 545 €Range: 83 903€ - 159 479€
NAF 5 année 2023
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 49 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 (Commerce de détail d'équipements automobiles)
Compare PIECE AUTO 38 with other companies in the same sector:
Yes, PIECE AUTO 38 generated a net profit of 18 k€ in 2023.
Where is the headquarters of PIECE AUTO 38 ?
The headquarters of PIECE AUTO 38 is located in VOREPPE (38340), in the department Isere.
Where to find the tax return of PIECE AUTO 38 ?
The tax return of PIECE AUTO 38 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 PIECE AUTO 38 operate?
PIECE AUTO 38 operates in the sector Commerce de détail d'équipements automobiles (NAF code 45.32Z). 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