Employees: 22 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1955-01-01 (71 years)Status: ActiveBusiness sector: Commerce de gros d'équipements automobilesLocation: TRAPPES (78190), Yvelines
REMA TIP TOP FRANCE : revenue, balance sheet and financial ratios
REMA TIP TOP FRANCE is a French company
founded 71 years ago,
specialized in the sector Commerce de gros d'équipements automobiles.
Based in TRAPPES (78190),
this company of category PME
shows in 2024 a revenue of 25.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - REMA TIP TOP FRANCE (SIREN 552064149)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
24 979 585 €
27 745 766 €
26 390 739 €
23 089 796 €
22 350 897 €
21 635 625 €
22 026 385 €
20 703 319 €
21 155 861 €
Net income
-7 499 €
622 234 €
471 116 €
41 722 €
1 255 626 €
2 699 502 €
-2 931 324 €
-2 095 674 €
-4 973 484 €
EBITDA
-1 179 634 €
-1 238 121 €
-21 579 €
-536 368 €
-701 556 €
-365 633 €
-1 687 659 €
-793 856 €
-50 175 €
Net margin
-0.0%
2.2%
1.8%
0.2%
5.6%
12.5%
-13.3%
-10.1%
-23.5%
Revenue and income statement
In 2024, REMA TIP TOP FRANCE achieves revenue of 25.0 M€. Revenue is growing positively over 9 years (CAGR: +2.1%). Slight decline of -10% vs 2023. After deducting consumption (12.8 M€), gross margin stands at 12.2 M€, i.e. a rate of 49%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -1.2 M€, representing -4.7% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -7 k€ (-0.0% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
24 979 585 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
12 177 858 €
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
-1 179 634 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 502 617 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-7 499 €
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
-4.7%
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 0%. 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 57%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 1.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.0%
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
57.292%
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
1.317%
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
0.0
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
7.527
8.322
23.916
3.963
0.493
1.521
3.255
1.456
0.0
Financial autonomy
65.48
60.226
36.273
59.329
63.892
53.382
52.215
57.555
57.292
Repayment capacity
0.013
-1.077
-0.844
0.388
0.058
0.894
0.335
5.148
0.0
Cash flow / Revenue
0.673%
-3.367%
-7.837%
4.145%
3.813%
0.707%
3.704%
0.109%
1.317%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.26
Med: 13.62
Q3: 52.91
Excellent
In 2024, the debt ratio of REMA TIP TOP FRANCE (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
57.29%2024
2022
2023
2024
Q1: 21.3%
Med: 41.67%
Q3: 60.11%
Good
In 2024, the financial autonomy of REMA TIP TOP FRANCE (57.3%) 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 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 1.87 years
Excellent-22 pts over 3 years
In 2024, the repayment capacity of REMA TIP TOP FRANCE (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 195.47. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
195.473
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
-0.46
Liquidity indicators evolution REMA TIP TOP FRANCE
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
223.024
238.285
191.487
222.77
267.522
195.942
211.348
199.16
195.473
Interest coverage
-10236.646
-905.022
-565.054
-1803.71
-724.318
-0.463
-37.912
-0.773
-0.46
Sector positioning
Liquidity ratio
195.472024
2022
2023
2024
Q1: 145.43
Med: 206.86
Q3: 309.41
Average-6 pts over 3 years
In 2024, the liquidity ratio of REMA TIP TOP FRANCE (195.47) 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
-0.46x2024
2022
2023
2024
Q1: 0.0x
Med: 1.22x
Q3: 10.11x
Average
In 2024, the interest coverage of REMA TIP TOP FRANCE (-0.5x) 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: 65 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 78 days. Favorable situation: supplier credit is longer than customer credit by 13 days. Inventory turnover is 106 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 147 days of revenue, i.e. 10.2 M€ to permanently finance.
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
10 213 653 €
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
65 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
78 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
106 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
147 j
WCR and payment terms evolution REMA TIP TOP FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
9 720 695 €
8 559 787 €
9 360 112 €
6 965 157 €
7 690 497 €
9 833 482 €
11 986 674 €
10 921 843 €
10 213 653 €
Inventory turnover (days)
64
65
76
71
82
95
95
86
106
Customer payment term (days)
114
91
83
72
75
80
96
70
65
Supplier payment term (days)
49
59
84
53
51
90
83
81
78
Positioning of REMA TIP TOP FRANCE in its sector
Comparison with sector Commerce de gros d'équipements automobiles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (29 transactions).
This range of 3 528 637€ to 12 903 622€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
3528k€8411k€12903k€
8 411 529 €Range: 3 528 637€ - 12 903 622€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 29 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 REMA TIP TOP FRANCE with other companies in the same sector:
Frequently asked questions about REMA TIP TOP FRANCE
What is the revenue of REMA TIP TOP FRANCE ?
The revenue of REMA TIP TOP FRANCE in 2024 is 25.0 M€.
Is REMA TIP TOP FRANCE profitable?
REMA TIP TOP FRANCE recorded a net loss in 2024.
Where is the headquarters of REMA TIP TOP FRANCE ?
The headquarters of REMA TIP TOP FRANCE is located in TRAPPES (78190), in the department Yvelines.
Where to find the tax return of REMA TIP TOP FRANCE ?
The tax return of REMA TIP TOP FRANCE 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 REMA TIP TOP FRANCE operate?
REMA TIP TOP FRANCE 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