PNEUS ALBIAS : revenue, balance sheet and financial ratios
PNEUS ALBIAS is a French company
founded 38 years ago,
specialized in the sector Commerce de gros d'équipements automobiles.
Based in ALBIAS (82350),
this company of category PME
shows in 2022 a revenue of 639 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PNEUS ALBIAS (SIREN 342134061)
Indicator
2022
2021
2020
2019
2018
2017
2016
Revenue
639 443 €
419 012 €
330 605 €
387 192 €
424 017 €
438 683 €
483 710 €
Net income
53 288 €
48 402 €
-43 309 €
6 487 €
8 299 €
10 116 €
3 464 €
EBITDA
-22 810 €
50 555 €
-40 986 €
3 547 €
-9 227 €
12 593 €
3 026 €
Net margin
8.3%
11.6%
-13.1%
1.7%
2.0%
2.3%
0.7%
Revenue and income statement
In 2022, PNEUS ALBIAS achieves revenue of 639 k€. Revenue is growing positively over 7 years (CAGR: +4.8%). Vs 2021, growth of +53% (419 k€ -> 639 k€). After deducting consumption (372 k€), gross margin stands at 268 k€, i.e. a rate of 42%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -23 k€, representing -3.6% of revenue. Warning negative scissor effect: despite revenue change (+53%), EBITDA varies by -145%, reducing margin by 15.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 53 k€, i.e. 8.3% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
639 443 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
267 716 €
EBITDA (2022)
?
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
-22 810 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-24 251 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
53 288 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-3.6%
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 17%. 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 68%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
17.142%
Financial autonomy (2022)
?
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
68.047%
Cash flow / Revenue (2022)
?
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
-3.539%
Repayment capacity (2022)
?
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
-3.725
Asset age ratio (2022)
?
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
Debt ratio
5.689
19.301
12.055
21.675
38.407
13.976
17.142
Financial autonomy
86.96
78.557
83.628
72.246
55.409
62.622
68.047
Repayment capacity
0.209
7.019
-4.436
18.838
-3.677
1.272
-3.725
Cash flow / Revenue
0.529%
2.71%
-2.417%
0.724%
-12.674%
11.877%
-3.539%
Sector positioning
Debt ratio
17.142022
2020
2021
2022
Q1: 0.31
Med: 17.45
Q3: 70.17
Good-6 pts over 3 years
In 2022, the debt ratio of PNEUS ALBIAS (17.14) 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
68.05%2022
2020
2021
2022
Q1: 17.99%
Med: 37.58%
Q3: 58.26%
Excellent
In 2022, the financial autonomy of PNEUS ALBIAS (68.0%) 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
-3.73 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.38 years
Q3: 2.58 years
Excellent
In 2022, the repayment capacity of PNEUS ALBIAS (-3.73) 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 483.09. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2022)
?
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
483.087
Interest coverage (2022)
?
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
-2.227
Liquidity indicators evolution PNEUS ALBIAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
Liquidity ratio
337.702
863.839
661.364
305.045
270.802
231.153
483.087
Interest coverage
15.069
5.733
-6.058
23.09
-2.762
1.628
-2.227
Sector positioning
Liquidity ratio
483.092022
2020
2021
2022
Q1: 144.87
Med: 205.79
Q3: 300.38
Excellent+12 pts over 3 years
In 2022, the liquidity ratio of PNEUS ALBIAS (483.09) 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
-2.23x2022
2020
2021
2022
Q1: 0.0x
Med: 0.98x
Q3: 4.78x
Average
In 2022, the interest coverage of PNEUS ALBIAS (-2.2x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 296 days. Excellent situation: suppliers finance 295 days of the operating cycle (retail model). Overall, WCR represents 141 days of revenue, i.e. 251 k€ to permanently finance.
Operating WCR (2022)
?
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
250 866 €
Customer credit (2022)
?
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
1 j
Supplier credit (2022)
?
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
296 j
Inventory turnover (2022)
?
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 (2022)
?
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
141 j
WCR and payment terms evolution PNEUS ALBIAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
Operating WCR
215 894 €
237 126 €
263 166 €
353 994 €
373 084 €
272 295 €
250 866 €
Inventory turnover (days)
145
177
217
313
422
296
0
Customer payment term (days)
0
0
0
0
0
0
1
Supplier payment term (days)
23
27
24
71
168
225
296
Positioning of PNEUS ALBIAS in its sector
Comparison with sector Commerce de gros d'équipements automobiles
Valuation estimate
Based on 213 transactions of similar company sales
(all years),
the value of PNEUS ALBIAS is estimated at
111 488 €
(range 50 258€ - 232 263€).
The price/revenue ratio is 0.14x
(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 value2022
213 transactions
50k€111k€232k€
111 488 €Range: 50 258€ - 232 263€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
639 443 €×0.14x
Estimation91 365 €
57 585€ - 213 641€
Net Income Multiple20%
53 288 €×2.7x
Estimation141 673 €
39 268€ - 260 196€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 213 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 gros d'équipements automobiles)
Compare PNEUS ALBIAS with other companies in the same sector:
Yes, PNEUS ALBIAS generated a net profit of 53 k€ in 2022.
Where is the headquarters of PNEUS ALBIAS ?
The headquarters of PNEUS ALBIAS is located in ALBIAS (82350), in the department Tarn-et-Garonne.
Where to find the tax return of PNEUS ALBIAS ?
The tax return of PNEUS ALBIAS 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 PNEUS ALBIAS operate?
PNEUS ALBIAS operates in the sector Commerce de gros d'équipements automobiles (NAF code 45.31Z). 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