Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1988-02-01 (38 years)Status: ActiveBusiness sector: Fabrication de carrosseries et remorquesLocation: PARIS (75019), Paris
REMORQUES HUBIERE : revenue, balance sheet and financial ratios
REMORQUES HUBIERE is a French company
founded 38 years ago,
specialized in the sector Fabrication de carrosseries et remorques.
Based in PARIS (75019),
this company of category GE
shows in 2024 a revenue of 11.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - REMORQUES HUBIERE (SIREN 344766258)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2017
Revenue
11 575 114 €
11 855 361 €
16 459 071 €
12 748 370 €
10 220 444 €
10 184 022 €
9 431 275 €
6 010 637 €
8 090 571 €
Net income
858 708 €
788 877 €
1 223 131 €
1 107 064 €
804 962 €
793 729 €
586 133 €
490 937 €
422 050 €
EBITDA
1 227 369 €
1 178 813 €
1 824 980 €
1 740 856 €
1 327 279 €
1 355 975 €
1 032 886 €
798 600 €
637 522 €
Net margin
7.4%
6.7%
7.4%
8.7%
7.9%
7.8%
6.2%
8.2%
5.2%
Revenue and income statement
In 2024, REMORQUES HUBIERE achieves revenue of 11.6 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.2%. Slight decline of -2% vs 2023. After deducting consumption (6.7 M€), gross margin stands at 4.9 M€, i.e. a rate of 42%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.2 M€, representing 10.6% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 859 k€, i.e. 7.4% 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
11 575 114 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 917 910 €
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
1 227 369 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 029 302 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
858 708 €
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
10.6%
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 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 85%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.9% 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
0.397%
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
84.71%
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
8.876%
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
0.029
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
2017
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
35.089
29.624
21.363
14.815
10.903
6.596
4.63
2.601
0.397
Financial autonomy
55.057
61.663
67.424
76.327
78.008
79.635
80.516
84.981
84.71
Repayment capacity
3.512
2.459
1.522
0.871
0.718
0.385
0.257
0.201
0.029
Cash flow / Revenue
5.29%
9.515%
7.969%
10.198%
10.22%
10.67%
8.353%
8.052%
8.876%
Sector positioning
Debt ratio
0.42024
2022
2023
2024
Q1: 4.79
Med: 27.7
Q3: 79.01
Excellent
In 2024, the debt ratio of REMORQUES HUBIERE (0.40) 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
84.71%2024
2022
2023
2024
Q1: 20.53%
Med: 39.52%
Q3: 57.49%
Excellent+13 pts over 3 years
In 2024, the financial autonomy of REMORQUES HUBIERE (84.7%) 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
0.03 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.89 years
Q3: 2.67 years
Good-6 pts over 3 years
In 2024, the repayment capacity of REMORQUES HUBIERE (0.03) 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 568.82. 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 0.1x. 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
568.821
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
0.071
Liquidity indicators evolution REMORQUES HUBIERE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
267.702
334.873
386.161
592.789
573.933
548.544
514.585
655.343
568.821
Interest coverage
2.259
1.012
1.191
0.695
0.466
0.277
0.189
0.184
0.071
Sector positioning
Liquidity ratio
568.822024
2022
2023
2024
Q1: 153.1
Med: 220.25
Q3: 325.12
Excellent
In 2024, the liquidity ratio of REMORQUES HUBIERE (568.82) 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
0.07x2024
2022
2023
2024
Q1: 0.0x
Med: 2.31x
Q3: 8.74x
Average
In 2024, the interest coverage of REMORQUES HUBIERE (0.1x) 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: 47 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 21 days. The company must finance 26 days of gap between collections and payments. Inventory turnover is 79 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 192 days of revenue, i.e. 6.2 M€ to permanently finance. Over 2017-2024, WCR increased by +167%, 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
6 157 845 €
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
47 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
21 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
79 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
192 j
WCR and payment terms evolution REMORQUES HUBIERE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 305 246 €
1 890 886 €
2 339 522 €
3 395 658 €
4 621 787 €
6 946 969 €
6 352 708 €
5 894 485 €
6 157 845 €
Inventory turnover (days)
49
60
56
50
52
62
65
84
79
Customer payment term (days)
62
70
37
33
9
39
27
35
47
Supplier payment term (days)
73
79
45
20
22
28
18
21
21
Positioning of REMORQUES HUBIERE in its sector
Comparison with sector Fabrication de carrosseries et remorques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (31 transactions).
This range of 577 909€ to 1 961 536€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
577k€1189k€1961k€
1 189 665 €Range: 577 909€ - 1 961 536€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 31 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 (Fabrication de carrosseries et remorques)
Compare REMORQUES HUBIERE with other companies in the same sector:
Frequently asked questions about REMORQUES HUBIERE
What is the revenue of REMORQUES HUBIERE ?
The revenue of REMORQUES HUBIERE in 2024 is 11.6 M€.
Is REMORQUES HUBIERE profitable?
Yes, REMORQUES HUBIERE generated a net profit of 859 k€ in 2024.
Where is the headquarters of REMORQUES HUBIERE ?
The headquarters of REMORQUES HUBIERE is located in PARIS (75019), in the department Paris.
Where to find the tax return of REMORQUES HUBIERE ?
The tax return of REMORQUES HUBIERE 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 REMORQUES HUBIERE operate?
REMORQUES HUBIERE operates in the sector Fabrication de carrosseries et remorques (NAF code 29.20Z). 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